290.4
Revenue₹M
254.9
275.6
294.3
324.7
347.9
380.3
415.2
441.0
488.1
539.7
301.8
9.18%
8.50%
73
14.96
Revenue growth%
21.36
19.08
16.66
16.75
16.50
16.51
15.65
13.73
16.70
18.20
20.72
16.51
16.68
9
21.73
Gross margin%
24.19
25.01
25.57
24.77
23.37
25.88
27.51
24.54
24.16
24.44
9.25
24.54
24.65
87
3.78
Operating margin%
25.52
26.20
26.84
26.80
27.90
25.35
25.28
25.11
27.81
25.24
9.46
25.28
25.86
43
24.82
Net margin%
23.71
25.10
25.50
23.87
24.14
24.57
26.75
27.82
30.24
28.16
12.65
27.82
25.30
44
26.47
P/E ratio (avg)x
35.76
32.44
27.72
29.77
29.87
30.11
30.44
25.89
25.34
24.16
24.95
25.89
29.82
19
27.36
EV/EBITx
9.727
11.24
12.43
12.32
13.03
13.06
14.35
13.61
13.20
13.96
33.40
13.61
13.05
86
29.37
FCF yield (avg)%
16.10
14.20
14.28
13.48
11.21
14.17
16.22
15.05
17.20
18.67
3.56
16.22
14.66
20
22.14
FCF margin%
18.42
16.26
17.85
15.95
14.31
12.54
13.39
13.74
11.21
8.85
22.77
12.54
14.03
67
0.556
FCF / Net incomex
1.401
1.253
1.245
1.285
1.317
1.279
1.410
1.383
1.346
1.231
0.361
1.346
1.301
11
21.78
ROIC%
3.35
5.81
7.11
4.29
2.40
0.43
1.29
1.08
3.12
0.40
5.57
1.08
2.76
11
5.32
Return on equity%
3.02
3.97
5.34
4.34
3.07
1.74
3.13
1.87
2.80
5.65
20.97
2.80
3.10
90
12.86
Return on assets%
2.81
4.01
4.22
6.43
9.29
10.24
10.83
9.10
6.71
7.60
28.35
9.10
7.16
17
4.89
EPS₹
1.73
1.61
1.75
1.97
2.18
2.39
2.58
2.53
2.63
2.97
5.00
6.45%
5.23%
—
26.30
EPS growth%
9.55
9.22
10.99
12.78
15.41
16.92
17.94
15.53
14.50
15.12
29.05
15.53
14.81
25
9.88
Bookvalue per sh₹
24.11
22.84
22.97
23.18
25.59
27.07
28.52
30.00
28.80
33.55
8.51
5.56%
4.94%
—
13.75
FCF per share₹
10.67
11.29
11.51
11.88
11.73
12.59
11.28
11.82
11.36
12.19
11.27
0.77%
1.83%
—
8.28
Dividend per sh₹
3.65
3.40
3.40
3.25
3.65
4.15
3.99
3.71
3.54
3.55
10.34
(0.56%)
0.06%
—
13.71
Div yield (avg)%
11.67
13.93
14.68
16.69
15.11
17.46
18.63
21.23
19.94
22.69
6.94
19.94
17.07
66
6.65
Payout ratio%
7.39
6.11
5.04
4.06
5.69
4.45
3.39
4.77
2.06
0.40
3.14
3.39
4.61
13
13.71
Shares (diluted)M
21.62
25.74
30.74
35.57
36.98
41.80
47.13
51.82
57.17
57.87
13.71
9.37%
11.68%
83
26.78
Buyback yield%
1.34
2.03
4.97
6.78
7.36
5.07
2.54
4.19
1.85
4.29
15.68
4.19
4.24
31
1.545
D/E ratiox
0.544
0.601
0.671
0.679
0.678
0.665
0.666
0.641
0.673
0.761
0.987
0.666
0.669
39
320.6
Enterprise value₹M
147.2
151.8
164.9
173.8
196.9
183.0
198.6
198.1
217.1
218.7
319.4
2.12%
3.29%
19
65.35
LT debt₹M
28.53
31.56
27.88
28.54
27.59
30.09
27.04
28.28
27.85
24.62
198.4
(2.26%)
(0.63%)
33
Revenue
₹539.7M
8.50%
1.00×
Cost of revenue
₹350.6M
8.44%
0.99×
Operating expenses
₹59.54M
8.74%
1.02×
Cash and investments
15.87%
Goodwill & intangibles
14.74%
Spread over hurdle
(5.50%)