319.6
Revenue₹M
420.3
424.6
435.2
446.0
463.4
469.9
475.4
493.5
515.4
538.6
350.3
3.05%
2.71%
30
13.12
Revenue growth%
18.87
20.60
23.02
25.03
22.31
21.12
18.39
17.63
16.68
17.07
6.16
17.63
19.74
54
18.34
Gross margin%
24.02
26.65
26.31
24.88
24.31
23.50
23.63
21.04
18.88
16.83
21.41
21.04
23.82
26
25.21
Operating margin%
32.48
34.69
36.07
34.96
33.82
31.98
29.71
31.99
29.63
30.04
4.95
30.04
32.24
79
11.64
Net margin%
11.75
14.28
16.82
18.40
18.76
18.46
19.05
21.94
20.83
23.34
28.67
20.83
18.61
34
19.24
P/E ratio (avg)x
14.78
13.92
12.72
13.78
13.53
14.82
15.58
15.58
17.01
15.88
28.39
15.58
14.80
14
31.82
EV/EBITx
57.05
59.91
68.93
74.85
75.48
75.69
81.65
82.47
97.84
102.7
9.383
82.47
75.58
84
19.68
FCF yield (avg)%
25.03
27.18
26.07
27.75
26.95
28.27
27.52
26.37
27.44
25.01
7.87
27.44
27.06
52
23.71
FCF margin%
33.09
32.87
34.25
32.80
33.14
34.80
32.42
32.10
31.26
31.83
14.77
32.10
32.84
51
0.973
FCF / Net incomex
0.457
0.446
0.473
0.464
0.502
0.472
0.520
0.506
0.477
0.504
1.791
0.504
0.475
46
2.32
ROIC%
14.98
16.81
17.36
19.66
18.65
17.41
14.79
14.91
16.87
19.38
12.09
16.87
17.11
60
16.63
Return on equity%
21.93
21.63
18.82
21.37
19.46
19.31
18.83
17.10
14.28
12.30
13.23
17.10
19.07
45
10.29
Return on assets%
9.28
7.81
9.78
7.28
9.27
7.53
10.50
11.81
11.14
11.71
18.82
11.14
9.53
62
15.13
EPS₹
16.54
18.91
18.49
19.81
21.18
25.40
29.16
34.18
36.56
44.24
16.10
15.87%
11.08%
—
9.30
EPS growth%
20.82
21.56
22.70
21.79
23.16
25.95
27.42
28.73
26.95
24.10
2.65
26.95
23.63
71
5.95
Bookvalue per sh₹
13.39
15.32
18.40
21.94
25.15
27.96
27.52
28.19
30.32
34.35
5.64
6.43%
9.63%
—
10.96
FCF per share₹
15.43
16.42
17.02
17.00
19.28
21.33
19.50
20.02
18.57
18.64
12.87
(0.67%)
2.14%
—
7.84
Dividend per sh₹
4.59
4.55
4.15
4.09
4.16
3.67
3.69
3.60
3.92
3.95
13.08
(1.04%)
(2.29%)
—
13.51
Div yield (avg)%
21.46
22.86
22.44
20.94
22.11
23.42
25.21
22.22
24.45
26.11
23.89
24.45
22.65
76
25.32
Payout ratio%
17.69
15.51
16.48
14.91
14.71
16.60
19.23
18.09
16.39
17.76
21.65
17.76
16.54
58
19.98
Shares (diluted)M
18.07
17.93
18.58
19.23
19.02
17.71
19.59
17.50
17.91
18.87
19.81
(0.15%)
0.78%
39
5.59
Buyback yield%
3.63
2.79
2.68
2.10
0.43
2.14
1.64
3.92
2.04
3.29
29.24
2.14
2.41
72
1.678
D/E ratiox
0.761
0.862
0.895
0.954
0.936
1.096
1.095
1.266
1.432
1.567
0.690
1.266
1.024
60
502.7
Enterprise value₹M
465.2
452.4
456.4
411.4
378.4
381.3
383.0
377.9
378.7
362.7
407.2
(0.84%)
(1.40%)
67
122.5
LT debt₹M
317.4
363.8
421.3
462.4
495.2
495.8
483.2
536.1
617.6
642.9
566.1
5.36%
8.98%
50
Revenue
₹538.6M
2.71%
1.00×
Cost of revenue
₹259.0M
2.58%
0.99×
Operating expenses
₹96.26M
2.63%
0.99×
Goodwill & intangibles
17.56%
Cash and investments
15.80%
Spread over hurdle
(5.46%)