553.4
Revenue₹M
346.7
371.9
403.7
436.5
482.9
534.6
577.9
631.8
679.6
751.2
609.1
9.24%
8.84%
69
14.46
Revenue growth%
18.19
15.40
16.25
17.81
17.10
19.36
21.23
18.99
20.91
18.44
16.88
19.36
18.31
54
10.64
Gross margin%
11.31
11.36
12.32
13.24
15.50
18.47
19.92
18.08
17.63
19.70
26.86
18.47
16.57
86
6.96
Operating margin%
23.80
23.45
20.67
22.88
24.73
24.01
26.08
27.08
25.18
26.17
20.26
26.08
24.37
44
21.18
Net margin%
22.58
20.58
19.58
19.36
20.93
22.08
20.79
21.47
23.63
21.79
14.61
21.79
21.20
30
9.625
P/E ratio (avg)x
28.65
30.78
31.08
31.75
30.54
35.77
36.60
43.07
46.37
51.73
16.04
43.07
33.76
51
31.74
EV/EBITx
43.58
50.94
52.14
58.01
65.40
77.99
85.29
96.65
95.40
104.6
8.609
95.40
71.69
86
17.90
FCF yield (avg)%
16.54
15.58
15.25
13.80
16.32
17.99
16.66
13.89
13.81
16.02
24.13
16.02
15.80
93
23.79
FCF margin%
30.05
27.80
25.75
26.36
26.73
24.55
26.03
27.02
25.75
25.43
7.25
25.75
26.19
93
1.073
FCF / Net incomex
2.066
2.228
2.140
1.906
1.730
1.900
1.984
2.163
2.071
2.146
1.747
2.071
2.069
22
22.48
ROIC%
12.41
9.53
12.48
15.46
12.83
11.72
14.15
13.09
14.13
16.73
3.02
14.13
12.96
70
15.44
Return on equity%
24.19
22.01
22.28
22.29
24.06
24.04
23.66
21.98
23.02
22.86
29.75
23.02
22.94
25
23.27
Return on assets%
20.98
21.06
21.28
22.74
23.79
23.88
25.76
27.46
29.88
31.11
26.40
27.46
23.83
22
11.52
EPS₹
5.09
4.51
4.68
5.02
4.29
4.57
4.48
4.03
3.68
3.60
12.07
(3.45%)
(4.89%)
—
24.13
EPS growth%
5.91
5.48
4.33
4.95
7.57
9.31
9.13
11.72
13.79
11.30
14.19
11.30
8.35
24
11.02
Bookvalue per sh₹
9.15
9.92
10.44
10.27
9.67
9.96
10.18
11.68
13.34
15.69
1.86
10.17%
4.96%
—
2.60
FCF per share₹
12.76
13.25
14.25
15.38
15.73
16.15
15.13
16.91
16.93
18.80
4.67
3.63%
3.57%
—
3.94
Dividend per sh₹
6.95
6.21
6.24
6.48
6.71
5.87
6.17
6.30
6.26
6.44
7.98
(0.82%)
(2.01%)
—
5.72
Div yield (avg)%
0.61
0.40
1.82
4.75
5.89
6.05
8.61
9.85
7.87
7.76
4.25
7.87
5.97
28
28.31
Payout ratio%
21.95
20.10
20.98
21.95
23.04
22.63
23.95
26.41
25.21
24.81
21.75
24.81
22.84
91
34.28
Shares (diluted)M
40.63
47.42
53.74
52.96
51.36
57.99
55.61
64.18
65.65
70.48
33.78
6.53%
7.27%
6
8.01
Buyback yield%
8.13
7.66
10.54
7.54
9.98
9.20
10.97
8.22
9.20
10.24
29.53
9.20
9.20
84
0.550
D/E ratiox
0.918
1.038
0.985
0.947
0.928
0.954
1.061
1.150
1.307
1.263
1.506
1.150
1.012
26
89.88
Enterprise value₹M
252.9
229.6
256.1
269.1
245.8
247.1
274.6
303.2
315.7
346.4
158.5
7.10%
2.87%
23
0.343
LT debt₹B
0.804
0.903
0.873
0.883
1.021
1.062
1.172
1.273
1.334
1.427
0.200
6.94%
6.75%
33
Revenue
₹751.2M
8.84%
1.00×
Cost of revenue
₹525.9M
8.84%
1.00×
Operating expenses
₹130.0M
9.58%
1.07×
Goodwill & intangibles
19.50%
Cash and investments
15.83%