325.5
Revenue₹M
359.7
384.9
417.8
438.2
454.4
471.9
503.9
541.9
562.5
606.6
355.0
5.95%
6.19%
57
10.42
Revenue growth%
8.64
7.46
7.98
9.08
8.79
9.99
7.44
8.34
6.87
5.08
14.10
7.44
8.16
26
13.20
Gross margin%
13.74
12.73
14.26
15.23
17.90
20.83
21.54
19.62
20.73
22.68
9.67
20.83
18.76
11
11.96
Operating margin%
16.50
16.75
14.77
16.14
16.25
14.34
15.76
14.22
14.98
14.51
10.92
14.51
15.37
48
4.79
Net margin%
15.80
13.65
12.20
11.77
9.40
7.54
8.63
8.76
6.61
7.14
27.40
7.54
9.08
76
8.375
P/E ratio (avg)x
26.46
29.46
30.40
28.75
31.75
35.68
35.62
38.59
35.25
36.59
15.73
35.68
33.50
86
16.94
EV/EBITx
23.97
23.79
26.49
29.45
30.50
31.91
30.92
32.09
32.28
35.56
33.52
32.09
30.71
12
29.01
FCF yield (avg)%
11.94
10.14
11.54
14.26
13.06
12.80
14.70
16.61
16.84
16.05
29.52
16.05
13.66
45
23.31
FCF margin%
20.22
17.22
16.92
17.96
20.62
21.15
20.46
17.82
19.89
20.25
12.05
20.25
20.05
46
0.117
FCF / Net incomex
2.072
2.068
2.141
2.449
2.532
2.843
2.732
2.996
2.929
3.210
0.350
2.929
2.632
42
28.03
ROIC%
11.44
10.46
12.71
13.49
16.42
17.49
15.63
13.81
13.01
13.17
29.43
13.81
13.33
26
10.33
Return on equity%
27.98
28.62
30.14
27.24
27.69
29.39
28.07
28.64
29.51
30.90
17.05
29.39
28.63
10
2.22
Return on assets%
12.17
14.61
16.24
18.18
17.29
15.55
16.04
19.02
19.22
20.74
2.02
19.02
16.77
59
11.39
EPS₹
13.95
15.83
15.71
15.38
17.09
17.45
17.37
17.37
17.30
16.82
12.27
(0.32%)
3.51%
—
9.98
EPS growth%
15.90
16.27
16.29
19.01
19.85
18.95
19.11
18.10
16.69
19.23
24.68
18.95
18.53
45
15.09
Bookvalue per sh₹
2.80
2.89
3.12
2.76
2.98
2.99
2.80
2.88
2.80
3.04
13.92
0.41%
(0.76%)
—
3.26
FCF per share₹
19.19
20.97
20.37
19.01
19.51
20.28
19.03
19.11
18.19
16.08
13.98
(3.79%)
(0.81%)
—
5.92
Dividend per sh₹
13.74
13.39
12.68
12.16
11.55
12.72
12.49
12.78
12.97
14.60
6.74
4.79%
0.22%
—
13.95
Div yield (avg)%
15.89
13.79
15.31
12.89
14.56
13.17
15.42
14.15
16.22
18.18
25.55
15.42
14.93
19
4.09
Payout ratio%
14.27
13.89
14.40
13.87
12.13
12.39
11.19
10.05
11.30
13.70
26.06
11.30
13.04
51
23.89
Shares (diluted)M
26.77
29.83
32.21
35.23
37.94
39.83
39.63
43.54
42.07
46.66
24.97
4.22%
5.61%
51
13.59
Buyback yield%
31.32
32.13
35.09
32.55
34.18
32.26
32.46
33.77
32.39
30.36
21.55
32.39
32.42
54
0.142
D/E ratiox
1.355
1.193
1.142
1.070
1.108
1.027
1.142
1.034
1.147
1.209
1.782
1.142
1.142
9
0.244
Enterprise value₹B
0.831
0.912
1.020
1.043
1.053
1.244
1.447
1.688
1.807
2.090
0.299
14.69%
11.46%
67
25.88
LT debt₹M
120.7
130.1
133.6
137.2
126.0
132.9
126.1
114.0
107.4
91.95
209.6
(6.10%)
(3.37%)
57
Revenue
₹606.6M
6.19%
1.00×
Cost of revenue
₹293.8M
5.97%
0.98×
Operating expenses
₹143.1M
6.37%
1.02×
Goodwill & intangibles
12.86%