564.6
Revenue₹M
492.1
530.0
563.4
600.2
647.3
676.0
729.0
773.8
808.7
836.5
619.8
5.26%
5.99%
80
28.55
Revenue growth%
6.57
8.25
8.22
9.56
11.77
10.21
7.35
8.38
10.80
11.20
18.35
10.21
8.97
67
7.90
Gross margin%
3.42
2.73
5.37
5.21
3.51
3.74
2.54
2.04
0.57
3.50
4.69
2.54
3.46
39
27.14
Operating margin%
21.64
22.91
25.25
26.04
28.79
26.06
28.32
26.41
24.99
27.15
12.50
26.41
26.05
95
26.49
Net margin%
18.01
16.39
17.57
19.03
17.77
16.03
18.25
17.01
15.91
17.93
5.68
17.01
17.67
69
37.21
P/E ratio (avg)x
32.50
37.45
44.00
52.66
60.22
65.02
68.99
82.41
97.22
98.04
33.71
82.41
62.62
36
27.05
EV/EBITx
7.743
8.250
7.491
8.015
7.499
7.149
6.678
6.663
7.312
7.909
10.88
7.149
7.495
56
11.24
FCF yield (avg)%
22.03
24.66
24.03
21.42
22.96
22.38
22.12
21.19
23.77
24.58
4.82
22.38
22.67
9
3.66
FCF margin%
3.01
3.98
5.49
7.31
6.00
3.31
5.25
6.88
4.56
6.12
27.72
5.25
5.37
62
1.044
FCF / Net incomex
2.363
2.582
2.831
3.173
3.408
3.516
3.845
4.275
4.441
4.878
0.668
4.275
3.462
48
25.93
ROIC%
18.17
16.15
14.62
14.51
12.59
12.54
12.54
10.97
12.99
13.94
28.69
12.54
13.46
79
23.73
Return on equity%
23.19
20.22
22.95
25.92
26.47
26.43
28.28
26.94
24.40
25.94
25.30
26.43
25.93
88
5.72
Return on assets%
27.76
26.38
24.98
25.01
25.20
24.61
22.36
23.38
21.01
18.60
7.99
22.36
24.79
84
4.54
EPS₹
22.75
23.51
23.33
24.06
27.38
28.17
32.42
32.21
36.38
42.31
4.80
9.10%
7.30%
—
9.91
EPS growth%
8.91
7.41
4.47
5.40
6.63
9.25
10.09
7.46
8.56
8.64
24.64
8.64
8.01
94
9.59
Bookvalue per sh₹
20.63
21.19
23.97
23.38
22.79
24.03
25.83
29.35
32.81
33.27
18.28
7.86%
6.60%
—
19.40
FCF per share₹
25.44
29.74
32.04
34.17
40.79
46.25
50.95
60.34
61.44
62.07
17.62
8.76%
10.85%
—
8.73
Dividend per sh₹
20.22
19.61
20.93
24.27
23.96
23.44
26.04
27.09
28.80
32.89
4.47
6.54%
5.21%
—
25.54
Div yield (avg)%
32.62
35.11
37.11
34.75
31.95
33.62
30.77
32.98
34.67
31.84
8.92
32.98
33.30
71
18.80
Payout ratio%
10.03
7.48
8.25
10.50
11.77
12.52
13.48
12.14
14.83
14.45
5.39
13.48
11.96
57
13.54
Shares (diluted)M
15.25
15.57
17.06
16.96
18.54
17.26
19.66
22.33
25.49
28.43
13.95
8.93%
7.14%
83
23.54
Buyback yield%
1.02
0.63
0.40
0.40
0.40
0.40
0.40
2.09
1.41
2.85
20.67
1.41
0.52
78
1.279
D/E ratiox
0.802
0.847
0.897
0.928
0.934
0.947
0.907
0.841
0.918
0.979
0.264
0.918
0.913
11
259.0
Enterprise value₹M
475.4
525.0
500.9
558.4
508.2
457.9
427.8
446.3
428.1
465.3
447.3
(1.75%)
(1.25%)
84
742.3
LT debt₹M
388.8
378.9
431.0
452.2
489.2
454.3
502.3
491.4
501.3
523.6
212.0
1.37%
3.83%
80
Revenue
₹836.5M
5.99%
1.00×
Cost of revenue
₹585.6M
5.99%
1.00×
Operating expenses
₹121.3M
5.34%
0.94×
Goodwill & intangibles
15.43%
Spread over hurdle
(6.40%)