37.01
Revenue₹M
410.9
451.7
493.4
535.9
582.4
619.7
666.0
707.2
773.0
852.4
38.63
7.92%
8.44%
39
18.82
Revenue growth%
23.11
20.52
18.98
20.46
18.35
19.07
18.02
15.25
12.64
12.32
28.41
15.25
18.67
92
29.80
Gross margin%
12.87
15.20
12.38
11.72
11.70
10.81
11.85
9.93
11.17
10.82
17.58
10.82
11.71
26
13.03
Operating margin%
24.10
22.54
20.16
18.72
16.90
19.65
18.65
18.18
20.76
19.28
9.05
19.28
19.46
51
21.86
Net margin%
22.25
20.59
21.65
18.76
18.78
17.30
16.83
17.35
20.32
19.87
14.23
17.35
19.33
11
8.905
P/E ratio (avg)x
23.04
24.87
28.67
30.96
30.45
31.75
38.44
41.44
43.54
43.63
10.58
41.44
31.36
44
13.81
EV/EBITx
17.62
19.32
19.95
20.17
19.67
19.42
21.37
24.72
25.74
26.59
32.05
24.72
20.06
54
14.95
FCF yield (avg)%
21.14
23.60
23.59
23.80
21.32
23.90
26.68
25.96
24.35
21.69
12.95
24.35
23.70
22
12.56
FCF margin%
5.01
6.54
4.31
1.91
2.18
0.92
3.90
5.47
5.20
4.57
5.22
4.57
4.44
74
0.300
FCF / Net incomex
1.495
1.479
1.603
1.553
1.458
1.610
1.798
1.968
2.149
2.398
1.275
1.968
1.607
49
26.84
ROIC%
11.17
8.76
6.05
7.67
7.14
5.68
5.91
6.41
7.13
9.93
12.58
6.41
7.14
82
13.65
Return on equity%
7.81
9.62
8.40
6.95
7.96
5.22
7.28
7.00
4.76
4.08
25.37
5.22
7.14
68
19.47
Return on assets%
14.74
15.04
17.70
16.80
15.90
15.92
18.57
19.89
21.56
21.75
17.47
19.89
17.25
25
4.90
EPS₹
4.60
5.06
5.13
5.80
5.82
5.94
6.86
6.70
7.68
7.49
5.13
5.19%
4.74%
—
10.53
EPS growth%
12.24
15.12
13.50
16.18
16.70
16.68
19.16
20.33
21.75
22.79
6.90
20.33
16.69
38
3.19
Bookvalue per sh₹
1.93
2.06
2.26
2.53
2.52
2.80
2.93
3.34
3.70
3.64
3.26
7.67%
5.60%
—
2.32
FCF per share₹
2.50
2.27
2.09
2.00
2.08
2.04
2.04
1.79
1.59
1.57
4.31
(5.56%)
(5.97%)
—
2.07
Dividend per sh₹
3.41
3.35
3.79
3.66
3.59
3.50
3.92
4.00
4.14
4.93
1.04
6.55%
3.57%
—
13.11
Div yield (avg)%
26.77
28.42
25.48
22.67
20.02
17.02
15.96
17.98
16.92
18.41
16.78
17.02
19.21
51
3.34
Payout ratio%
25.92
27.79
28.40
28.40
26.84
28.61
31.48
30.59
30.27
30.77
26.04
30.59
28.51
86
38.00
Shares (diluted)M
38.75
37.91
41.05
38.93
40.67
42.33
42.65
38.41
41.78
42.91
37.49
1.08%
1.72%
88
25.40
Buyback yield%
35.36
37.39
38.96
38.02
39.06
40.62
40.70
42.58
41.81
39.17
21.89
40.70
39.12
30
1.549
D/E ratiox
1.486
1.683
1.884
2.202
2.448
2.374
2.364
2.421
2.791
2.702
0.490
2.421
2.369
59
423.8
Enterprise value₹M
421.8
425.4
434.9
428.1
370.8
376.3
403.0
392.5
392.1
418.9
354.3
2.47%
(1.04%)
19
210.8
LT debt₹M
80.33
83.39
88.67
80.52
86.06
82.16
92.59
101.9
99.72
99.26
533.9
2.90%
2.85%
34
Revenue
₹852.4M
8.44%
1.00×
Cost of revenue
₹393.6M
8.52%
1.01×
Operating expenses
₹206.2M
8.18%
0.98×
Goodwill & intangibles
17.45%
Spread over hurdle
(1.35%)