275.7
Revenue₹M
317.1
317.3
317.9
323.1
327.5
334.5
340.2
343.6
338.9
344.8
285.6
1.03%
0.65%
93
17.78
Revenue growth%
19.04
19.72
20.95
22.93
23.28
23.65
24.25
21.67
23.32
22.69
27.24
23.32
22.81
19
2.90
Gross margin%
19.04
18.21
15.95
15.91
13.26
13.69
12.82
12.09
11.95
13.84
14.69
12.82
13.77
22
20.36
Operating margin%
8.79
8.15
10.91
10.82
9.25
8.39
7.98
7.45
10.07
7.96
19.25
7.98
8.59
60
23.37
Net margin%
11.28
9.47
8.26
6.83
7.28
7.51
7.13
8.16
6.03
6.84
23.57
7.13
7.40
85
9.946
P/E ratio (avg)x
38.40
45.20
51.89
59.08
69.23
70.37
76.40
80.46
95.12
102.2
18.31
80.46
69.80
42
14.15
EV/EBITx
23.94
24.27
25.98
28.05
27.84
29.57
29.94
27.53
30.93
30.41
20.54
29.94
27.94
92
12.28
FCF yield (avg)%
13.81
12.17
11.40
11.74
14.08
14.36
16.19
18.26
16.48
18.65
13.92
16.48
14.22
60
5.31
FCF margin%
8.73
10.34
12.02
9.27
7.06
7.63
9.57
9.96
7.16
7.82
10.25
7.82
9.00
89
0.182
FCF / Net incomex
1.486
1.771
1.935
2.015
2.262
2.677
2.583
2.870
2.789
3.020
0.331
2.789
2.422
63
19.69
ROIC%
8.65
10.36
12.64
10.15
9.96
7.60
5.25
4.52
2.08
3.33
17.68
4.52
8.12
47
14.28
Return on equity%
23.80
23.81
21.52
21.88
18.89
18.37
16.43
13.65
12.37
14.58
29.95
14.58
18.63
60
24.08
Return on assets%
4.66
2.38
1.60
0.40
1.30
2.73
3.30
0.64
0.40
3.15
9.05
2.73
1.99
94
13.10
EPS₹
16.03
16.73
18.72
18.97
21.43
24.42
28.73
33.92
40.46
42.86
14.51
14.87%
9.97%
—
5.66
EPS growth%
18.46
17.52
15.74
16.80
14.45
17.23
14.98
13.64
12.41
12.94
4.53
13.64
15.36
55
8.69
Bookvalue per sh₹
9.19
9.87
9.96
10.07
8.75
8.65
7.76
6.63
5.71
5.97
16.49
(7.36%)
(5.26%)
—
13.37
FCF per share₹
26.51
28.59
30.32
30.83
34.65
32.45
32.04
31.37
31.62
32.39
12.86
(1.34%)
2.59%
—
3.25
Dividend per sh₹
12.58
13.00
15.27
17.24
19.88
22.76
25.47
28.40
26.90
30.69
3.70
9.07%
9.52%
—
17.54
Div yield (avg)%
12.50
13.28
13.24
13.06
15.62
15.14
17.26
16.13
16.00
17.08
26.07
16.13
15.38
63
20.93
Payout ratio%
19.95
18.89
16.29
18.84
18.75
18.78
20.39
19.25
18.28
17.84
21.12
18.78
18.81
77
9.722
Shares (diluted)M
9.219
9.011
8.343
8.555
8.550
7.941
7.946
8.048
7.822
7.438
9.540
(2.75%)
(1.73%)
66
11.49
Buyback yield%
12.20
9.86
12.36
13.45
11.44
11.28
8.44
9.17
7.13
5.76
13.80
8.44
10.57
80
0.583
D/E ratiox
1.220
1.222
1.239
1.056
1.091
1.026
0.956
0.982
0.928
0.992
1.055
0.982
1.041
78
59.47
Enterprise value₹M
318.1
330.6
333.8
382.4
379.2
378.1
426.6
441.7
426.0
467.2
34.08
4.26%
3.33%
7
27.99
LT debt₹M
332.1
295.4
268.2
280.8
295.6
314.1
327.2
289.1
289.3
290.3
244.7
(0.36%)
(2.54%)
17
Revenue
₹344.8M
0.65%
1.00×
Cost of revenue
₹177.6M
0.37%
0.97×
Operating expenses
₹73.00M
1.24%
1.06×
Cash and investments
16.35%
Property and equipment
13.94%
Spread over hurdle
(2.46%)