495.7
Revenue₹M
304.1
322.9
333.6
344.1
352.8
377.6
403.4
427.0
450.3
473.7
526.6
6.07%
4.96%
9
24.28
Revenue growth%
16.15
13.38
12.54
11.06
12.83
13.11
10.36
11.92
12.38
11.04
13.40
11.92
12.46
78
18.85
Gross margin%
23.60
21.01
18.28
16.92
14.97
16.12
14.01
12.12
13.29
12.26
14.80
13.29
15.55
56
26.59
Operating margin%
24.70
25.52
27.25
26.96
29.73
30.12
31.56
30.80
31.26
33.49
12.23
31.26
29.92
22
18.45
Net margin%
28.09
30.35
31.51
34.15
33.06
33.38
32.35
33.60
32.53
31.63
4.54
32.53
32.44
37
12.45
P/E ratio (avg)x
31.70
34.38
37.15
36.79
40.79
41.19
37.68
40.06
40.52
39.32
15.69
40.06
38.50
83
14.79
EV/EBITx
10.74
9.719
10.66
10.86
11.90
11.68
12.79
13.84
15.46
14.94
34.13
13.84
11.79
89
26.96
FCF yield (avg)%
17.57
17.56
17.51
18.44
18.87
16.18
16.24
17.42
17.61
18.66
10.16
17.42
17.56
64
19.25
FCF margin%
18.67
17.63
20.61
21.08
20.68
22.26
25.14
24.37
23.30
22.16
28.98
23.30
21.62
68
1.614
FCF / Net incomex
1.291
1.306
1.200
1.077
1.156
1.218
1.325
1.469
1.402
1.513
0.674
1.402
1.298
41
28.46
ROIC%
34.58
37.32
40.32
39.13
42.01
39.07
40.17
43.07
40.37
39.70
29.05
40.17
39.94
56
15.18
Return on equity%
11.69
9.51
11.70
14.35
11.57
11.94
9.69
7.61
9.71
11.15
14.21
9.71
11.36
80
15.55
Return on assets%
24.63
23.66
24.86
25.84
27.46
26.15
28.92
30.38
27.85
30.85
26.40
28.92
26.80
42
69.68
EPS₹
40.36
41.76
48.69
52.35
59.12
69.21
80.75
83.54
80.98
92.75
75.91
9.42%
9.14%
—
19.29
EPS growth%
2.65
5.50
4.78
5.11
4.73
3.79
3.77
6.21
4.93
5.17
12.38
4.93
4.86
38
36.62
Bookvalue per sh₹
15.59
14.85
15.97
14.64
15.72
17.20
17.34
18.04
19.18
19.96
85.63
4.89%
2.52%
—
15.57
FCF per share₹
80.52
82.21
80.59
81.90
82.09
73.51
62.99
61.68
66.80
67.02
35.32
(3.98%)
(1.42%)
—
55.87
Dividend per sh₹
100.83
112.04
109.15
104.01
103.54
116.44
121.37
127.46
136.00
130.46
88.09
4.73%
3.56%
—
18.15
Div yield (avg)%
16.40
15.01
13.71
13.26
13.05
13.20
13.22
10.75
9.42
9.28
28.25
10.75
13.21
27
7.17
Payout ratio%
14.70
11.85
12.89
11.79
10.91
11.47
9.18
6.28
3.58
1.05
15.98
6.28
11.19
84
5.599
Shares (diluted)M
3.672
3.165
3.331
3.579
3.215
3.250
3.407
3.627
3.399
3.046
5.853
(1.07%)
(3.18%)
75
18.12
Buyback yield%
9.76
7.60
7.80
8.24
11.03
9.40
10.22
9.10
7.82
5.67
17.89
9.10
8.67
86
0.377
D/E ratiox
2.571
2.860
2.831
2.746
3.077
3.048
3.472
3.676
3.778
3.786
0.464
3.676
3.062
57
196.8
Enterprise value₹M
325.5
320.0
299.7
322.2
288.2
303.9
268.0
266.0
246.3
230.9
38.60
(4.34%)
(2.42%)
49
115.4
LT debt₹M
132.3
144.9
137.7
148.1
154.5
149.7
149.6
131.3
136.6
139.1
202.1
(2.07%)
0.73%
83
Revenue
₹473.7M
4.96%
1.00×
Cost of revenue
₹331.6M
4.96%
1.00×
Operating expenses
₹68.67M
5.34%
1.04×
Goodwill & intangibles
20.50%
Cash and investments
17.37%
Spread over hurdle
(8.25%)