428.4
Revenue₹M
373.8
408.8
442.7
480.2
511.9
555.4
589.0
621.5
656.8
716.6
470.4
6.96%
7.59%
91
29.41
Revenue growth%
28.81
28.02
26.02
28.87
31.55
33.02
31.47
28.65
28.31
27.95
7.70
28.65
28.73
28
20.51
Gross margin%
5.11
6.70
4.93
4.96
5.59
2.73
3.13
2.84
4.72
6.99
3.50
3.13
4.94
77
27.30
Operating margin%
28.18
28.98
30.87
28.35
26.03
27.26
29.49
26.96
28.23
29.22
5.96
28.23
28.29
18
17.07
Net margin%
21.88
19.78
16.91
17.87
16.32
18.50
19.75
18.99
18.66
18.40
26.45
18.66
18.58
65
27.67
P/E ratio (avg)x
17.44
19.55
20.42
20.78
22.54
24.86
24.41
26.73
28.84
33.60
14.97
26.73
23.47
85
14.70
EV/EBITx
12.58
14.26
16.12
16.77
16.04
15.82
14.89
14.23
13.37
15.54
16.92
14.89
15.21
27
15.08
FCF yield (avg)%
29.36
28.98
27.29
24.61
23.43
20.70
20.79
20.19
20.95
18.70
3.41
20.70
22.19
82
16.76
FCF margin%
15.52
16.10
18.19
18.19
19.28
18.26
18.31
18.28
17.04
18.91
28.56
18.28
18.23
39
0.951
FCF / Net incomex
1.650
1.708
1.693
1.847
1.704
1.871
1.917
1.997
2.209
2.263
1.131
1.997
1.859
55
14.58
ROIC%
13.58
13.65
11.01
9.52
8.61
7.10
9.47
10.01
12.59
10.59
6.20
10.01
10.30
26
8.10
Return on equity%
9.81
11.41
12.57
14.97
16.96
17.59
16.95
15.16
17.82
17.62
14.78
17.59
16.06
77
28.36
Return on assets%
23.22
25.16
25.75
26.96
25.86
23.07
21.45
21.92
20.46
18.07
16.12
21.45
23.15
28
30.36
EPS₹
14.91
13.23
13.18
13.33
14.42
13.54
14.51
14.34
15.68
16.34
33.71
2.53%
(0.34%)
—
16.34
EPS growth%
30.39
32.61
35.18
32.25
32.33
30.70
29.60
30.16
27.22
27.32
23.01
29.60
30.55
72
8.27
Bookvalue per sh₹
19.87
20.51
24.05
28.04
28.07
30.08
34.89
38.01
40.33
46.24
16.13
10.49%
9.96%
—
28.52
FCF per share₹
23.93
26.19
28.39
30.36
28.91
31.88
34.49
38.73
37.63
37.16
40.72
5.15%
3.34%
—
10.68
Dividend per sh₹
6.00
5.65
6.04
5.20
4.97
5.05
5.42
5.76
5.09
5.27
12.74
1.18%
(2.46%)
—
6.73
Div yield (avg)%
6.63
5.90
7.27
5.29
5.44
5.14
7.79
6.65
5.89
8.73
28.66
6.65
6.26
26
15.56
Payout ratio%
26.87
25.17
24.24
23.35
22.60
24.10
25.62
28.57
25.81
23.45
23.89
25.62
24.71
57
10.71
Shares (diluted)M
11.86
10.27
10.29
9.448
10.10
9.035
9.788
8.418
8.351
7.393
10.32
(6.05%)
(4.39%)
92
17.75
Buyback yield%
26.41
25.98
26.53
28.12
27.48
29.54
27.43
29.96
30.61
32.00
10.79
29.96
27.80
71
1.297
D/E ratiox
0.772
0.782
0.819
0.837
0.923
0.967
1.104
1.108
1.293
1.374
0.872
1.108
0.945
18
79.40
Enterprise value₹M
186.7
214.9
242.3
232.0
245.1
251.1
283.5
298.0
300.4
296.5
101.0
3.88%
4.05%
80
432.1
LT debt₹M
85.21
90.26
91.91
88.72
89.22
87.88
90.85
82.85
89.37
82.06
558.8
(1.66%)
(0.98%)
71
Revenue
₹716.6M
7.59%
1.00×
Cost of revenue
₹439.3M
7.44%
0.99×
Operating expenses
₹138.9M
8.58%
1.10×
Goodwill & intangibles
20.78%