224.9
Revenue₹M
337.3
363.1
395.5
429.0
460.7
499.9
528.9
557.0
601.9
634.5
231.6
6.61%
7.02%
88
7.97
Revenue growth%
25.09
26.95
26.71
28.47
30.27
30.60
29.90
29.98
29.72
27.70
17.84
29.90
29.10
45
29.02
Gross margin%
27.17
29.76
31.08
30.53
31.17
31.47
33.29
31.24
30.74
28.95
5.28
31.24
30.91
93
29.11
Operating margin%
14.21
13.52
14.84
13.06
13.27
13.99
14.16
15.99
18.41
21.12
15.39
15.99
14.18
29
10.07
Net margin%
22.61
20.50
22.72
21.40
19.21
19.85
17.38
15.12
15.02
12.32
26.65
15.12
19.53
77
35.30
P/E ratio (avg)x
47.57
49.84
54.84
59.16
57.58
65.86
73.41
85.32
100.7
117.1
30.13
85.32
62.51
7
35.90
EV/EBITx
25.90
27.96
30.09
33.17
36.71
35.65
39.58
45.82
49.79
51.77
33.71
45.82
36.18
90
16.48
FCF yield (avg)%
14.93
13.96
14.17
13.14
14.20
13.34
12.72
11.00
11.91
9.54
4.10
11.91
13.24
92
15.10
FCF margin%
10.89
13.57
16.21
19.15
17.74
16.54
14.32
13.18
12.81
14.25
2.91
14.25
14.28
52
1.626
FCF / Net incomex
0.966
1.067
0.934
1.009
1.110
1.069
1.003
0.928
0.961
0.960
1.055
0.961
0.985
34
7.91
ROIC%
0.76
2.49
0.40
0.40
0.40
2.22
1.66
0.40
1.54
1.59
20.93
1.59
1.15
8
22.75
Return on equity%
8.27
8.26
9.01
7.30
10.25
9.62
10.59
7.76
5.34
3.60
12.24
7.76
8.26
78
20.52
Return on assets%
0.40
2.36
4.13
2.03
1.06
0.40
0.40
0.40
0.40
1.34
12.08
0.40
0.73
11
16.55
EPS₹
20.10
19.60
19.26
19.17
18.67
19.35
20.01
20.82
22.61
21.95
16.93
3.29%
0.83%
—
7.05
EPS growth%
14.79
17.34
19.17
20.68
18.30
17.31
18.15
17.15
18.79
16.52
24.47
17.31
17.74
21
12.97
Bookvalue per sh₹
6.81
7.71
7.66
8.29
8.23
9.46
10.70
10.59
9.89
10.57
11.80
5.13%
3.80%
—
18.01
FCF per share₹
17.52
17.79
18.56
19.54
22.03
25.13
25.06
27.22
28.38
26.79
7.12
3.99%
5.36%
—
9.18
Dividend per sh₹
6.40
5.96
6.72
7.60
7.52
8.48
9.38
8.56
8.25
8.49
10.73
2.44%
2.38%
—
11.51
Div yield (avg)%
16.11
14.76
15.79
17.87
15.13
17.46
20.32
22.03
21.77
19.09
16.83
20.32
17.67
92
26.40
Payout ratio%
22.07
20.64
21.10
20.87
18.71
19.07
20.12
22.68
22.72
24.31
22.62
22.68
20.98
69
30.54
Shares (diluted)M
29.28
30.76
28.20
25.73
25.40
26.59
26.73
25.71
26.37
28.33
31.11
2.20%
(1.02%)
21
13.13
Buyback yield%
11.58
13.23
14.10
16.89
17.35
20.11
17.25
18.20
15.73
14.04
20.85
17.25
16.31
83
0.376
D/E ratiox
1.312
1.506
1.690
1.822
1.823
1.999
1.918
1.816
1.739
1.873
1.156
1.873
1.819
48
112.9
Enterprise value₹M
488.9
538.7
524.1
559.4
555.5
508.0
530.9
505.7
467.7
433.6
456.4
(4.83%)
(2.05%)
69
227.1
LT debt₹M
20.17
18.25
20.24
21.55
23.72
24.43
23.53
22.34
19.49
20.10
219.2
(3.26%)
0.45%
75
Revenue
₹634.5M
7.02%
1.00×
Cost of revenue
₹436.8M
7.14%
1.01×
Operating expenses
₹129.9M
6.85%
0.98×
Goodwill & intangibles
16.95%
Cash and investments
16.43%
Spread over hurdle
36.78%