272.7
Revenue₹M
414.8
427.5
432.1
439.4
464.7
470.6
490.7
497.7
509.7
536.5
293.8
2.92%
2.78%
27
18.48
Revenue growth%
6.81
4.72
2.66
3.05
4.31
5.55
2.86
5.05
5.22
5.28
22.95
5.22
4.88
78
3.05
Gross margin%
19.75
17.49
20.43
18.20
20.54
22.41
21.17
19.70
20.49
20.28
5.31
20.49
20.35
38
23.04
Operating margin%
10.09
12.19
12.00
12.44
14.88
17.57
17.98
15.61
17.27
16.98
7.40
17.27
15.24
17
23.21
Net margin%
2.92
3.68
6.07
5.07
7.11
9.81
12.72
13.72
11.33
10.39
13.56
11.33
8.46
51
24.99
P/E ratio (avg)x
39.99
40.43
46.64
51.16
57.45
55.62
59.71
60.99
69.83
67.49
11.57
60.99
56.54
10
28.22
EV/EBITx
31.71
38.43
39.08
41.13
41.03
40.62
41.52
44.74
47.83
48.49
33.59
44.74
41.08
22
16.25
FCF yield (avg)%
0.97
3.63
3.91
2.51
3.13
0.98
1.46
3.07
4.94
2.95
29.16
2.95
3.01
18
9.59
FCF margin%
25.34
24.48
26.11
26.93
25.70
25.87
23.09
22.91
25.72
26.95
4.59
25.72
25.71
69
1.122
FCF / Net incomex
1.911
1.966
2.217
2.506
2.914
3.153
3.771
4.371
4.456
4.652
0.327
4.371
3.034
74
23.99
ROIC%
7.16
6.93
6.69
8.24
9.90
9.94
10.84
11.72
12.86
10.80
28.85
10.84
9.92
25
20.97
Return on equity%
22.57
23.00
25.77
27.64
26.03
23.14
23.69
24.03
23.92
26.50
28.70
23.92
23.98
67
16.61
Return on assets%
12.15
14.23
14.39
14.28
13.43
15.50
18.18
20.61
20.40
19.09
25.40
19.09
14.95
87
20.38
EPS₹
17.29
18.58
17.14
16.64
16.11
16.61
16.19
17.80
17.80
16.95
21.52
1.01%
0.90%
—
22.14
EPS growth%
6.42
8.19
9.97
12.12
9.19
8.35
7.91
6.02
8.80
10.06
14.71
8.35
8.57
75
22.66
Bookvalue per sh₹
3.98
4.24
4.99
5.56
6.29
6.30
7.32
7.75
8.85
10.41
22.85
10.59%
9.97%
—
6.56
FCF per share₹
5.49
6.46
6.52
7.55
8.82
9.84
11.19
12.12
13.66
13.68
7.94
9.17%
10.90%
—
7.72
Dividend per sh₹
23.74
22.86
22.60
25.89
27.85
26.06
27.67
25.39
26.26
25.09
6.64
(2.06%)
1.20%
—
13.63
Div yield (avg)%
14.58
17.29
14.74
15.68
17.15
15.64
17.49
15.31
15.24
17.65
9.33
15.64
15.66
44
4.18
Payout ratio%
12.68
14.85
13.21
15.03
15.25
13.04
12.44
12.46
9.66
7.69
14.74
12.44
12.86
48
13.62
Shares (diluted)M
13.49
14.39
15.45
15.45
13.56
13.45
12.23
11.28
10.90
11.74
13.93
(2.84%)
(1.76%)
53
23.15
Buyback yield%
15.76
18.60
20.90
21.64
24.25
24.77
24.29
22.75
25.29
23.69
6.65
24.29
23.22
61
0.252
D/E ratiox
1.725
1.861
1.807
1.639
1.790
1.938
1.813
1.672
1.630
1.656
0.669
1.672
1.757
94
137.3
Enterprise value₹M
158.8
171.9
198.8
220.0
242.0
238.5
229.6
227.5
258.6
269.6
460.3
2.18%
6.78%
84
298.8
LT debt₹M
151.2
155.6
175.6
170.9
160.2
145.4
153.7
137.5
131.0
146.7
244.7
(1.75%)
0.11%
49
Revenue
₹536.5M
2.78%
1.00×
Cost of revenue
₹340.7M
2.85%
1.01×
Operating expenses
₹112.5M
2.29%
0.95×
Spread over hurdle
(10.69%)