239.5
Revenue₹M
306.4
329.5
351.4
374.0
409.1
435.7
463.4
514.8
552.3
607.5
261.3
8.23%
8.13%
85
12.07
Revenue growth%
16.10
15.30
16.34
18.36
15.74
15.23
17.81
20.12
19.54
18.39
5.52
18.39
17.08
67
6.19
Gross margin%
21.30
21.88
21.21
23.04
20.26
19.29
22.24
20.56
21.81
24.05
8.65
21.81
21.56
50
14.44
Operating margin%
25.79
24.34
21.81
22.96
21.03
22.34
22.51
24.10
26.13
27.91
2.40
24.10
23.53
20
4.49
Net margin%
20.34
19.11
19.90
17.46
20.20
20.96
18.96
20.80
21.37
19.19
7.11
20.80
20.05
59
30.43
P/E ratio (avg)x
41.84
49.25
46.74
45.70
47.39
51.21
55.46
53.36
60.59
64.19
22.16
55.46
50.23
10
35.21
EV/EBITx
26.68
26.99
29.02
27.56
24.54
26.79
26.27
27.23
25.10
23.35
24.00
26.27
26.73
33
6.99
FCF yield (avg)%
8.41
9.65
11.63
10.47
13.05
12.52
11.13
8.29
5.59
3.65
4.92
8.29
10.06
20
10.25
FCF margin%
26.23
27.99
28.98
29.01
26.96
28.37
29.66
26.95
24.81
24.01
3.84
26.95
27.48
94
0.170
FCF / Net incomex
0.095
0.099
0.104
0.100
0.087
0.079
0.085
0.088
0.080
0.075
0.784
0.080
0.087
33
24.50
ROIC%
5.87
4.47
2.30
0.55
2.70
0.40
0.40
0.40
0.40
0.40
2.27
0.40
0.47
36
2.71
Return on equity%
20.41
22.12
22.46
23.77
25.23
26.96
26.01
24.09
24.59
21.93
5.16
24.59
23.93
34
23.09
Return on assets%
23.32
20.39
21.05
20.28
17.61
19.26
18.63
18.41
18.13
16.61
11.64
18.41
18.94
73
4.08
EPS₹
7.77
7.01
6.18
5.27
5.29
4.51
4.55
4.28
3.99
3.37
4.55
(8.66%)
(7.72%)
—
21.21
EPS growth%
15.90
17.22
15.46
18.33
17.78
18.55
21.33
19.68
19.92
17.77
23.58
19.68
18.05
7
4.34
Bookvalue per sh₹
20.41
22.78
21.29
20.50
21.81
24.36
23.27
26.42
27.31
26.81
12.34
4.21%
2.85%
—
4.62
FCF per share₹
24.24
23.71
24.80
21.94
19.68
21.46
22.29
21.41
21.57
22.77
16.30
2.97%
(0.28%)
—
13.35
Dividend per sh₹
30.93
35.19
38.50
43.57
49.29
56.46
68.32
78.56
81.78
85.35
6.22
11.60%
11.34%
—
17.28
Div yield (avg)%
7.06
6.59
6.85
8.29
6.63
8.32
7.11
5.34
4.47
1.70
27.13
5.34
6.74
81
18.18
Payout ratio%
11.50
10.23
9.62
10.56
9.79
10.00
10.69
11.42
12.76
15.27
28.24
11.42
10.63
73
15.40
Shares (diluted)M
23.78
24.86
28.84
28.27
28.59
30.10
31.52
36.87
36.50
41.20
15.00
7.58%
6.93%
94
23.92
Buyback yield%
4.90
3.96
1.59
2.50
0.40
0.40
0.40
0.40
0.40
3.32
21.27
0.40
1.00
29
0.123
D/E ratiox
0.377
0.390
0.428
0.414
0.426
0.426
0.402
0.401
0.377
0.378
0.606
0.401
0.402
48
563.5
Enterprise value₹M
293.5
268.7
273.2
281.0
303.1
321.7
340.1
314.3
279.9
255.8
287.8
(3.34%)
(0.66%)
37
136.8
LT debt₹M
530.5
551.8
498.5
466.8
475.0
528.0
513.1
554.9
534.1
552.7
404.5
3.08%
(0.44%)
87
Revenue
₹607.5M
8.13%
1.00×
Cost of revenue
₹425.2M
8.13%
1.00×
Operating expenses
₹115.4M
8.83%
1.07×
Goodwill & intangibles
18.75%
Cash and investments
18.30%
Spread over hurdle
(6.82%)