491.7
Revenue₹M
359.4
391.5
421.6
452.2
499.3
536.2
581.1
620.7
669.8
714.3
544.8
7.42%
8.00%
51
5.20
Revenue growth%
7.71
6.13
4.77
3.11
0.54
2.23
2.12
3.41
3.31
5.31
2.29
3.31
3.36
24
17.28
Gross margin%
4.92
6.23
8.13
6.98
5.93
6.19
7.87
5.90
7.92
7.68
27.67
7.68
6.60
15
13.05
Operating margin%
20.04
22.00
24.22
27.19
25.68
26.79
23.93
21.73
24.61
22.48
24.63
23.93
24.08
51
12.04
Net margin%
9.82
8.73
6.32
7.13
6.71
7.27
5.87
6.00
8.84
7.29
29.02
7.27
7.20
95
29.76
P/E ratio (avg)x
45.41
50.73
59.38
59.13
59.19
64.77
61.72
69.55
79.46
75.93
29.40
69.55
60.55
7
29.27
EV/EBITx
23.09
22.94
22.95
21.44
23.32
20.43
18.35
19.22
19.62
19.81
18.14
19.62
20.93
28
8.32
FCF yield (avg)%
15.33
12.82
13.67
15.33
14.00
13.87
12.29
12.70
10.94
13.59
12.77
12.70
13.63
43
6.99
FCF margin%
19.28
19.30
19.16
19.22
18.28
17.81
16.18
15.49
14.60
13.19
17.49
15.49
18.05
23
0.421
FCF / Net incomex
1.923
2.268
2.336
2.511
2.816
3.135
3.364
3.853
4.085
3.938
0.192
3.853
2.975
71
7.87
ROIC%
6.95
7.62
5.29
7.30
5.31
4.07
1.90
1.79
0.40
2.59
4.03
1.90
4.68
44
10.25
Return on equity%
22.00
22.10
25.07
22.91
23.49
23.69
22.31
24.05
26.24
24.28
4.61
24.05
23.59
48
11.68
Return on assets%
6.19
4.89
4.09
3.97
6.68
8.53
9.45
12.29
11.46
14.02
22.74
11.46
7.61
72
12.16
EPS₹
12.72
13.15
12.39
13.75
13.34
13.99
15.48
16.71
16.21
15.26
13.10
2.72%
1.63%
—
16.13
EPS growth%
11.66
13.37
12.19
13.39
15.85
13.24
14.52
13.22
11.97
11.33
2.04
13.22
13.23
71
11.37
Bookvalue per sh₹
9.94
10.82
9.34
9.46
9.88
10.55
9.25
8.53
8.63
8.95
14.37
(1.97%)
(0.38%)
—
13.29
FCF per share₹
5.90
6.27
6.45
6.84
7.40
7.08
7.58
7.67
7.57
8.74
12.76
3.39%
4.00%
—
9.25
Dividend per sh₹
2.83
3.02
3.43
3.89
3.74
3.83
4.38
4.81
5.31
5.92
9.30
9.63%
9.03%
—
5.71
Div yield (avg)%
18.43
20.08
20.77
21.81
23.68
21.71
23.64
22.42
23.86
26.27
24.42
23.64
22.11
7
28.54
Payout ratio%
8.06
9.78
11.73
10.15
9.34
11.47
13.87
15.31
13.68
12.11
3.98
13.68
11.60
20
14.53
Shares (diluted)M
18.44
17.09
17.94
17.08
18.36
18.95
17.76
19.84
19.28
18.50
15.05
0.15%
0.86%
87
20.82
Buyback yield%
23.63
20.66
22.03
21.70
19.93
20.01
21.41
18.78
18.32
18.17
20.94
18.78
20.34
39
0.959
D/E ratiox
2.065
1.929
2.102
2.228
2.363
2.296
2.526
2.393
2.229
2.320
0.576
2.320
2.263
42
500.7
Enterprise value₹M
513.5
510.0
495.7
573.1
559.3
665.4
701.3
761.4
894.5
976.7
203.3
11.80%
6.78%
29
497.0
LT debt₹M
117.2
101.0
88.58
81.45
85.42
73.86
78.28
78.18
82.69
75.18
472.9
(2.52%)
(4.60%)
54
Revenue
₹714.3M
8.00%
1.00×
Cost of revenue
₹484.2M
7.89%
0.99×
Operating expenses
₹76.34M
8.92%
1.09×
Goodwill & intangibles
17.56%
Spread over hurdle
(3.76%)