131.3
Revenue₹M
346.9
357.8
368.9
382.7
407.3
433.4
456.0
470.2
486.8
514.3
134.3
4.77%
4.59%
5
19.46
Revenue growth%
15.40
12.63
11.37
10.83
8.67
8.92
7.97
7.98
5.86
4.67
15.44
7.97
8.79
51
4.48
Gross margin%
5.57
6.48
4.24
3.34
4.25
1.60
2.02
3.45
4.39
3.58
6.17
3.45
3.91
83
21.21
Operating margin%
9.56
11.96
9.70
12.56
11.81
10.17
10.47
9.11
10.81
11.60
21.84
10.47
10.64
73
17.32
Net margin%
25.61
25.45
26.48
28.17
25.55
22.89
24.06
23.95
24.42
24.94
27.54
24.06
25.20
54
17.45
P/E ratio (avg)x
22.56
23.51
23.72
20.74
21.84
19.39
17.92
17.84
17.51
15.97
17.74
17.84
20.07
53
37.34
EV/EBITx
41.06
44.74
49.56
48.30
57.30
63.43
73.57
74.65
71.22
70.23
20.97
71.22
60.37
50
22.36
FCF yield (avg)%
17.76
19.85
18.10
16.21
17.71
14.72
16.67
15.90
15.32
16.89
11.88
15.90
16.78
54
8.52
FCF margin%
13.50
13.95
15.57
13.16
14.63
14.07
14.08
14.67
17.07
15.01
17.05
14.67
14.35
59
0.463
FCF / Net incomex
0.684
0.685
0.715
0.814
0.830
0.993
1.055
1.137
1.348
1.541
1.025
1.137
0.911
39
28.04
ROIC%
20.75
20.49
19.44
21.15
23.60
21.33
18.47
17.55
16.56
16.11
13.25
17.55
19.96
92
26.56
Return on equity%
31.40
31.59
31.80
28.90
30.68
31.02
28.92
31.91
32.76
32.95
13.22
31.91
31.50
59
5.52
Return on assets%
27.57
26.75
26.86
29.58
30.15
32.56
32.73
35.51
34.64
33.26
10.35
33.26
31.35
57
149.31
EPS₹
90.25
97.34
93.58
88.08
91.14
92.10
90.29
99.16
93.02
83.63
153.62
(1.70%)
(0.20%)
—
25.44
EPS growth%
12.14
14.90
15.61
17.77
17.05
15.28
15.27
14.63
12.61
11.92
12.50
14.63
15.08
50
109.89
Bookvalue per sh₹
91.86
88.73
77.82
68.31
63.29
57.48
62.46
54.33
49.57
54.09
139.87
(3.09%)
(6.02%)
—
176.92
FCF per share₹
126.41
126.55
121.49
137.50
125.97
128.13
129.06
137.61
146.87
152.77
57.79
3.93%
1.06%
—
163.29
Dividend per sh₹
254.38
273.42
266.87
279.25
274.41
271.34
305.58
367.67
416.58
447.93
183.87
10.30%
7.45%
—
6.80
Div yield (avg)%
17.56
16.23
14.46
12.76
13.77
13.74
11.81
9.65
12.55
10.32
6.46
11.81
13.25
70
6.00
Payout ratio%
15.42
18.38
16.89
18.67
16.90
14.56
13.98
15.40
13.04
13.09
11.65
13.98
15.41
87
2.995
Shares (diluted)M
3.254
3.555
3.658
3.547
3.246
3.521
3.388
3.812
3.938
3.538
3.120
1.74%
1.54%
27
14.06
Buyback yield%
21.65
23.80
24.79
26.02
24.73
27.08
24.80
25.12
22.50
25.16
11.04
25.12
24.80
17
0.606
D/E ratiox
0.725
0.770
0.753
0.738
0.670
0.657
0.631
0.589
0.588
0.634
1.626
0.631
0.664
14
592.7
Enterprise value₹M
285.4
339.6
373.0
415.7
411.1
422.7
485.7
545.2
540.3
654.0
452.9
9.73%
9.56%
15
219.9
LT debt₹M
273.6
269.5
258.9
256.5
287.2
260.4
240.3
218.8
208.5
204.2
90.73
(6.59%)
(3.37%)
54
Revenue
₹514.3M
4.59%
1.00×
Cost of revenue
₹360.0M
4.59%
1.00×
Operating expenses
₹83.14M
4.70%
1.01×
Cash and investments
16.68%
Spread over hurdle
(6.86%)