647.9
Revenue₹M
318.7
346.3
382.2
417.9
462.8
498.4
536.2
588.3
631.4
697.9
690.0
8.56%
9.02%
17
22.18
Revenue growth%
19.86
22.42
23.07
23.36
25.62
24.43
22.00
24.72
25.03
28.02
18.18
24.72
23.89
22
21.24
Gross margin%
11.47
13.82
15.11
15.44
17.39
19.86
16.92
16.68
19.58
18.56
14.88
18.56
16.80
59
21.11
Operating margin%
15.35
14.46
11.97
10.41
12.12
14.35
14.30
15.28
18.02
17.43
12.25
15.28
14.40
26
27.18
Net margin%
16.60
18.32
15.86
18.85
17.34
15.42
17.83
20.34
23.05
23.52
7.68
20.34
18.07
93
35.64
P/E ratio (avg)x
29.11
33.50
39.26
45.05
45.87
52.62
52.85
61.19
70.84
72.73
28.26
61.19
49.24
32
12.64
EV/EBITx
18.82
19.27
21.21
20.21
19.64
19.84
21.18
21.01
22.57
24.77
23.68
21.18
20.61
42
24.99
FCF yield (avg)%
2.95
1.11
3.01
1.58
0.40
2.51
2.98
0.44
0.40
1.91
27.40
1.91
1.75
83
10.80
FCF margin%
32.89
30.48
32.05
29.16
29.05
28.53
27.97
29.73
27.75
30.43
12.77
28.53
29.44
35
0.724
FCF / Net incomex
0.681
0.738
0.776
0.825
0.828
0.833
0.875
0.942
0.881
0.845
0.318
0.875
0.830
90
27.77
ROIC%
9.67
8.30
8.56
9.59
9.58
10.71
7.88
8.92
7.75
7.98
21.62
7.98
8.74
73
19.80
Return on equity%
23.09
20.41
19.37
16.71
18.43
19.07
17.93
18.09
16.06
17.41
21.97
17.93
18.26
32
13.86
Return on assets%
21.31
22.34
21.21
18.43
19.79
17.09
15.66
16.67
16.18
18.94
8.12
16.67
18.69
25
45.60
EPS₹
34.94
39.92
45.26
51.14
59.43
64.99
71.33
70.55
72.52
77.12
50.76
5.35%
8.73%
—
4.57
EPS growth%
12.58
11.03
11.71
13.51
13.43
11.64
13.39
11.72
14.64
11.65
29.87
11.72
12.15
71
19.71
Bookvalue per sh₹
19.56
18.73
20.53
21.22
20.17
21.01
20.40
23.13
25.25
25.17
53.44
4.53%
1.80%
—
40.88
FCF per share₹
6.36
6.22
5.61
5.09
4.34
4.57
4.59
4.81
4.52
4.64
24.49
1.33%
(3.21%)
—
20.63
Dividend per sh₹
18.19
19.95
21.94
24.21
22.93
21.27
23.79
21.59
21.16
21.10
45.50
(1.65%)
0.92%
—
2.56
Div yield (avg)%
5.55
8.25
7.10
7.07
5.81
6.43
5.21
3.04
0.45
0.40
25.56
3.04
5.68
80
4.58
Payout ratio%
22.86
23.24
22.23
22.14
22.79
19.94
20.14
21.54
19.11
19.38
6.61
19.94
21.84
47
10.80
Shares (diluted)M
14.87
14.92
15.58
15.19
16.68
16.34
17.94
16.61
16.65
16.96
10.78
0.33%
2.14%
44
19.85
Buyback yield%
18.58
18.72
18.80
16.80
17.62
14.74
15.06
14.61
12.75
10.37
5.97
14.61
15.93
70
0.524
D/E ratiox
0.457
0.456
0.451
0.416
0.448
0.499
0.550
0.563
0.624
0.582
1.318
0.563
0.478
69
65.60
Enterprise value₹M
311.4
317.6
314.7
339.3
306.9
286.7
256.1
223.7
195.5
190.0
210.2
(9.14%)
(4.81%)
67
367.6
LT debt₹M
71.05
81.35
80.25
86.80
96.74
108.7
116.7
121.4
141.0
146.9
621.8
8.71%
8.70%
79
Revenue
₹697.9M
9.02%
1.00×
Cost of revenue
₹382.2M
8.90%
0.99×
Operating expenses
₹156.9M
8.92%
0.99×
Cash and investments
17.33%
Spread over hurdle
(0.97%)