214.3
Revenue₹M
135.3
148.2
161.0
174.6
183.3
196.7
206.4
218.3
234.4
247.3
223.3
6.17%
6.90%
64
7.40
Revenue growth%
14.28
15.27
16.97
17.34
14.81
15.94
18.62
17.91
15.43
12.85
13.14
15.94
15.69
17
24.07
Gross margin%
15.47
17.28
15.95
14.41
14.11
12.10
14.13
13.57
15.40
16.15
9.38
14.13
14.91
79
23.80
Operating margin%
29.87
27.39
27.16
29.76
30.01
30.36
30.51
29.24
28.39
29.67
29.71
29.67
29.71
50
7.58
Net margin%
18.32
17.78
17.16
17.97
20.96
18.33
19.48
21.15
19.01
17.36
9.85
19.01
18.32
84
17.60
P/E ratio (avg)x
36.00
36.58
36.32
37.01
35.68
38.33
38.75
40.64
44.15
47.12
15.41
40.64
37.67
92
31.36
EV/EBITx
23.65
24.86
29.90
35.45
35.24
40.60
41.46
43.14
52.00
55.38
7.414
43.14
38.02
84
22.70
FCF yield (avg)%
11.16
10.06
13.03
12.94
10.89
12.76
10.43
9.05
11.25
11.84
19.83
11.25
11.21
41
28.88
FCF margin%
16.09
15.49
16.34
19.02
19.50
21.26
18.41
17.20
15.83
14.65
10.17
17.20
16.77
34
0.987
FCF / Net incomex
0.357
0.316
0.286
0.310
0.290
0.274
0.254
0.257
0.239
0.230
0.477
0.254
0.280
26
6.00
ROIC%
15.41
17.32
16.51
15.03
12.87
14.52
13.08
14.30
11.94
13.09
4.19
13.09
14.41
26
25.42
Return on equity%
6.76
7.47
5.99
7.43
6.75
6.03
6.98
8.45
8.80
11.75
11.41
8.45
7.21
16
23.33
Return on assets%
7.70
6.33
5.19
3.19
2.21
0.65
0.40
0.80
3.35
0.40
13.41
0.65
2.70
31
7.43
EPS₹
4.36
4.63
4.44
4.38
4.52
5.15
5.77
5.94
6.10
5.72
7.63
4.81%
3.15%
—
22.80
EPS growth%
9.77
11.60
10.80
7.90
9.94
10.48
8.86
6.86
9.03
8.42
5.13
8.86
9.40
64
9.15
Bookvalue per sh₹
5.45
4.88
4.40
4.89
4.29
4.72
5.09
5.28
4.90
4.67
7.97
1.70%
(2.71%)
—
2.73
FCF per share₹
12.36
14.31
14.79
14.02
16.26
18.61
18.64
19.78
21.42
24.47
4.16
8.51%
6.99%
—
2.47
Dividend per sh₹
5.19
4.88
5.19
5.71
6.07
6.66
6.34
7.38
8.07
8.23
9.28
6.28%
4.95%
—
9.78
Div yield (avg)%
23.73
21.40
21.11
19.82
17.79
15.75
14.57
15.89
13.96
13.36
12.59
14.57
16.84
14
28.47
Payout ratio%
19.72
20.19
20.05
17.08
18.76
21.15
19.71
17.31
16.28
16.03
23.35
17.31
19.23
59
23.45
Shares (diluted)M
37.74
43.79
50.01
57.73
59.29
66.84
70.62
81.29
93.03
100.0
23.91
11.02%
11.33%
36
4.66
Buyback yield%
9.14
11.96
12.92
10.99
11.74
12.81
10.97
9.01
9.97
12.07
10.28
10.97
11.36
39
1.256
D/E ratiox
0.181
0.197
0.230
0.253
0.292
0.316
0.324
0.314
0.300
0.336
0.182
0.316
0.296
46
134.7
Enterprise value₹M
218.9
213.8
223.2
239.4
248.5
284.5
288.5
289.1
323.4
325.2
198.2
5.53%
6.00%
40
172.9
LT debt₹M
33.25
31.79
34.40
37.15
40.42
42.10
42.29
40.17
40.44
41.39
147.7
0.47%
3.12%
86
Revenue
₹247.3M
6.90%
1.00×
Cost of revenue
₹163.7M
7.23%
1.03×
Operating expenses
₹26.76M
6.31%
0.95×