767.5
Revenue₹M
467.6
498.4
541.4
569.4
614.6
654.8
706.9
763.1
835.7
906.8
792.4
8.09%
7.54%
80
16.86
Revenue growth%
27.67
26.43
24.47
25.76
22.93
20.55
20.39
23.15
22.20
23.73
15.63
22.20
23.44
56
15.93
Gross margin%
11.70
10.00
9.98
8.54
6.55
3.85
1.72
3.99
4.90
4.02
2.73
3.99
5.72
21
7.25
Operating margin%
4.85
6.85
4.17
2.98
4.31
7.12
6.17
7.44
6.13
6.70
8.76
6.70
6.15
33
12.35
Net margin%
3.52
3.94
2.87
5.83
7.70
7.84
5.32
6.99
7.29
8.47
13.32
7.29
6.41
22
20.65
P/E ratio (avg)x
33.38
39.19
39.21
40.10
38.09
36.96
40.04
44.02
49.20
49.48
9.524
44.02
39.63
43
35.44
EV/EBITx
13.95
16.04
16.59
18.03
20.87
22.70
23.61
25.19
27.80
30.27
24.22
25.19
21.79
16
28.30
FCF yield (avg)%
16.27
14.34
14.44
11.76
14.26
14.66
12.28
14.25
13.06
14.28
10.28
14.25
14.27
86
12.19
FCF margin%
26.55
27.66
27.14
28.42
25.46
27.47
26.10
27.54
25.11
25.38
4.21
26.10
26.84
91
0.191
FCF / Net incomex
1.331
1.494
1.621
1.764
1.735
1.781
1.922
1.836
2.046
2.113
0.541
1.922
1.772
32
20.69
ROIC%
13.27
13.80
11.95
10.69
13.35
11.31
13.44
14.95
15.48
15.80
6.97
14.95
13.39
10
27.71
Return on equity%
10.20
11.47
8.65
8.05
8.02
5.18
8.13
6.56
6.48
8.43
8.70
6.56
8.09
68
28.07
Return on assets%
13.90
13.26
12.86
13.44
15.76
17.83
15.23
18.02
17.00
17.30
12.04
17.30
15.50
11
6.94
EPS₹
9.38
9.25
9.43
9.63
9.56
9.02
10.12
10.62
10.10
10.56
7.48
2.02%
0.89%
—
12.78
EPS growth%
12.74
11.82
12.99
10.15
10.77
10.02
9.74
12.01
13.61
11.94
22.25
11.94
11.88
50
1.99
Bookvalue per sh₹
11.30
11.19
10.22
10.97
11.26
11.28
12.69
12.86
13.03
12.03
4.93
1.34%
1.58%
—
3.32
FCF per share₹
8.91
9.55
9.49
9.05
8.59
8.16
9.18
9.60
10.04
10.56
4.11
4.20%
2.10%
—
7.04
Dividend per sh₹
2.65
2.87
3.23
3.51
3.27
2.99
2.93
2.64
2.49
2.42
3.93
(5.85%)
(1.97%)
—
3.04
Div yield (avg)%
24.75
25.17
24.68
21.78
22.70
23.84
24.49
27.42
29.18
27.11
8.05
27.11
24.72
31
7.31
Payout ratio%
6.20
5.39
8.36
7.95
9.53
9.51
12.02
14.78
16.09
17.01
12.42
14.78
9.52
34
23.72
Shares (diluted)M
32.50
37.14
43.40
49.15
51.16
52.65
58.48
68.73
76.08
84.24
23.62
10.49%
10.15%
26
22.20
Buyback yield%
5.50
6.31
7.22
8.16
10.35
8.74
10.95
10.02
8.09
5.44
2.04
8.74
8.12
34
0.195
D/E ratiox
1.050
1.088
1.246
1.207
1.376
1.378
1.386
1.380
1.496
1.710
1.702
1.386
1.377
54
221.6
Enterprise value₹M
162.5
147.3
136.2
147.1
159.3
160.4
148.2
137.2
127.6
120.6
675.9
(5.41%)
(2.23%)
20
527.2
LT debt₹M
417.7
454.1
424.2
445.7
418.2
457.2
518.7
501.6
475.1
472.0
676.1
2.45%
1.03%
9
Revenue
₹906.8M
7.54%
1.00×
Cost of revenue
₹634.8M
7.54%
1.00×
Operating expenses
₹195.4M
7.58%
1.00×
Goodwill & intangibles
14.57%
Spread over hurdle
(9.51%)