448.4
Revenue₹M
529.6
563.2
597.0
615.9
655.4
694.0
716.4
735.9
781.6
794.8
497.7
3.93%
4.66%
68
13.66
Revenue growth%
16.40
17.02
19.20
20.97
21.22
20.78
17.96
19.22
18.18
15.37
19.33
18.18
18.69
70
29.66
Gross margin%
11.90
11.72
8.75
9.11
9.99
9.39
6.45
6.18
5.74
3.54
6.97
6.18
8.93
91
16.08
Operating margin%
14.14
13.63
16.36
18.85
16.43
15.58
14.66
11.71
9.41
9.40
23.75
11.71
14.40
75
14.92
Net margin%
11.39
9.13
6.99
8.43
11.28
13.77
12.37
12.88
14.67
13.98
19.13
13.77
11.88
86
20.40
P/E ratio (avg)x
28.97
30.60
29.56
26.26
26.01
26.58
25.51
28.55
30.03
27.06
26.56
27.06
27.80
81
30.76
EV/EBITx
20.33
21.35
24.06
28.57
30.61
32.60
39.63
40.53
47.19
53.19
27.79
40.53
31.61
44
12.93
FCF yield (avg)%
18.09
21.08
18.56
17.02
17.14
19.08
21.50
20.56
19.76
17.51
4.01
19.76
18.82
47
2.23
FCF margin%
13.07
14.51
12.95
13.47
12.97
10.80
10.94
8.59
6.11
5.52
18.62
8.59
11.94
94
1.729
FCF / Net incomex
0.794
0.695
0.706
0.763
0.752
0.787
0.770
0.757
0.724
0.657
0.159
0.757
0.754
29
17.13
ROIC%
23.33
21.95
20.70
19.71
19.51
16.92
14.16
12.25
11.41
10.67
27.94
12.25
18.21
13
4.10
Return on equity%
4.23
2.16
0.40
0.40
0.40
0.40
2.61
1.63
2.26
3.03
18.03
2.26
1.90
46
21.64
Return on assets%
24.76
25.20
25.23
25.32
23.68
25.19
24.06
22.18
23.93
22.14
18.51
23.93
24.41
81
12.98
EPS₹
12.66
14.23
13.27
13.04
12.11
13.21
14.64
14.98
14.46
13.87
13.44
2.75%
(0.02%)
—
23.95
EPS growth%
10.07
8.66
11.27
9.16
8.59
7.09
9.97
7.51
9.24
10.78
17.39
9.24
9.20
82
12.34
Bookvalue per sh₹
13.73
13.16
13.30
14.23
14.85
16.21
18.12
18.21
16.30
16.85
7.73
2.56%
2.24%
—
7.85
FCF per share₹
19.48
21.21
25.29
26.78
30.98
30.08
31.27
36.56
37.89
45.87
8.49
8.17%
9.64%
—
14.32
Dividend per sh₹
16.84
19.07
21.64
22.81
21.08
23.35
22.80
25.16
26.67
24.42
17.88
2.98%
4.23%
—
10.44
Div yield (avg)%
14.70
14.80
13.11
11.29
9.32
9.36
11.90
13.04
10.80
11.21
18.01
11.21
11.59
31
21.24
Payout ratio%
29.05
28.56
31.30
29.12
28.12
25.92
25.08
22.67
21.48
23.56
6.69
23.56
27.02
71
14.12
Shares (diluted)M
15.84
17.19
19.09
20.20
19.13
17.36
18.56
20.02
20.39
18.82
14.43
(0.32%)
0.89%
25
19.95
Buyback yield%
29.68
27.43
25.65
25.95
26.08
26.18
25.38
26.77
26.71
25.87
24.85
26.18
26.13
8
1.759
D/E ratiox
0.524
0.577
0.618
0.645
0.625
0.608
0.587
0.634
0.612
0.593
0.486
0.608
0.610
41
142.1
Enterprise value₹M
641.4
609.5
587.1
579.5
595.1
624.1
689.1
693.3
734.3
836.2
408.0
7.04%
3.61%
57
0.350
LT debt₹B
0.668
0.761
0.834
0.913
0.937
0.949
1.085
1.307
1.264
1.449
0.459
9.11%
8.66%
18
Revenue
₹794.8M
4.66%
1.00×
Cost of revenue
₹556.3M
4.66%
1.00×
Operating expenses
₹162.0M
4.31%
0.97×
Cash and investments
16.98%
Goodwill & intangibles
16.85%
Spread over hurdle
(3.75%)