263.2
Revenue₹M
486.4
492.5
508.0
510.2
531.3
555.8
557.9
578.3
603.7
631.9
277.0
3.53%
2.83%
88
6.66
Revenue growth%
22.15
24.33
24.02
21.29
18.42
20.81
22.96
21.35
23.37
21.65
10.28
21.65
21.90
92
7.87
Gross margin%
21.06
23.67
25.35
25.06
27.63
29.89
32.11
31.66
32.84
32.54
2.14
32.11
28.76
69
23.57
Operating margin%
3.32
6.14
5.89
3.55
0.80
2.91
2.27
4.59
4.87
6.61
17.33
4.59
4.07
52
18.75
Net margin%
3.98
5.83
8.58
6.61
7.11
9.97
8.94
10.62
12.00
11.79
11.90
10.62
8.76
88
12.11
P/E ratio (avg)x
27.65
24.89
25.96
26.15
29.62
31.78
35.18
40.00
45.54
45.84
20.56
40.00
30.70
56
35.04
EV/EBITx
30.11
27.62
30.21
27.92
28.22
27.24
30.13
28.82
29.97
32.53
24.18
29.97
29.39
13
28.85
FCF yield (avg)%
21.13
22.45
24.93
24.73
26.41
26.49
28.71
28.28
25.91
26.62
12.47
26.62
26.16
33
19.48
FCF margin%
27.66
25.48
24.18
25.47
25.75
28.54
29.76
27.07
25.54
27.45
16.64
27.45
26.41
67
0.358
FCF / Net incomex
0.257
0.231
0.256
0.275
0.290
0.266
0.286
0.284
0.288
0.292
0.184
0.286
0.279
18
16.31
ROIC%
23.07
22.58
20.74
18.36
20.11
18.40
20.50
18.10
17.48
16.00
19.41
18.10
19.25
30
7.02
Return on equity%
10.55
11.37
11.23
14.00
14.00
11.46
8.72
7.43
8.51
6.77
14.91
8.51
10.89
34
13.91
Return on assets%
1.95
0.40
1.38
2.86
4.45
4.08
3.60
4.94
4.60
3.31
26.26
4.08
3.45
34
14.84
EPS₹
19.39
21.67
22.63
24.05
26.59
25.96
25.03
24.18
27.12
26.85
15.58
0.20%
4.09%
—
27.92
EPS growth%
9.51
7.33
10.20
10.30
12.30
14.64
14.22
12.66
12.79
10.11
13.79
12.79
11.30
62
2.40
Bookvalue per sh₹
7.18
7.06
7.68
7.26
7.58
7.46
7.35
8.41
8.12
8.71
13.76
2.81%
2.85%
—
6.55
FCF per share₹
9.99
11.67
12.75
13.31
14.12
15.64
15.98
17.10
17.92
18.45
12.41
5.50%
6.07%
—
9.45
Dividend per sh₹
15.03
14.73
15.20
15.85
15.17
14.49
13.60
15.02
15.44
17.44
15.64
2.82%
1.33%
—
21.16
Div yield (avg)%
0.40
1.47
0.40
0.40
0.40
1.92
4.49
2.33
4.25
3.67
2.02
3.67
1.70
27
24.21
Payout ratio%
27.15
26.75
24.87
25.96
24.74
26.25
27.56
27.71
25.01
25.78
4.04
26.25
26.10
36
12.49
Shares (diluted)M
18.76
20.53
24.15
28.82
31.33
32.89
38.97
40.67
45.56
50.07
12.17
9.83%
10.80%
25
20.11
Buyback yield%
32.38
31.62
29.61
31.75
31.26
30.81
33.01
30.20
28.12
26.74
2.11
30.20
31.04
11
1.111
D/E ratiox
0.978
0.980
1.097
1.168
1.102
1.056
1.082
0.995
0.939
0.835
0.349
0.995
1.026
79
358.4
Enterprise value₹M
357.0
329.8
301.5
288.6
295.1
289.7
245.2
243.3
258.3
224.1
78.82
(5.35%)
(4.86%)
16
222.0
LT debt₹M
536.5
504.5
504.0
483.4
449.2
418.3
483.6
558.0
644.5
667.1
397.9
8.23%
3.11%
46
Revenue
₹631.9M
2.83%
1.00×
Cost of revenue
₹358.6M
2.63%
0.98×
Operating expenses
₹95.28M
2.80%
1.00×
Goodwill & intangibles
15.45%
Cash and investments
15.35%
Spread over hurdle
27.36%