411.3
Revenue₹M
239.2
261.8
285.6
301.6
322.1
342.8
374.4
402.7
423.2
461.8
454.2
7.47%
7.65%
23
15.07
Revenue growth%
20.05
19.06
17.98
15.53
16.61
18.31
20.98
23.84
26.53
24.92
14.72
23.84
19.55
71
13.55
Gross margin%
14.20
13.12
10.75
12.55
15.44
18.31
17.21
19.91
17.09
18.27
7.64
18.27
16.26
43
21.75
Operating margin%
27.80
26.60
28.67
27.49
29.93
29.57
27.85
25.76
28.35
26.99
7.45
27.85
27.82
20
9.52
Net margin%
26.49
28.76
31.01
29.05
31.05
32.98
35.58
34.52
31.63
32.78
13.02
32.98
31.34
25
18.24
P/E ratio (avg)x
21.63
20.88
23.47
23.31
25.14
23.75
23.42
22.94
21.46
19.10
8.156
22.94
23.13
89
34.28
EV/EBITx
32.65
37.23
36.13
40.03
41.08
43.91
41.30
47.23
50.57
48.05
36.88
47.23
41.19
27
25.80
FCF yield (avg)%
21.23
20.28
22.17
20.75
22.12
23.49
24.91
26.72
24.96
26.14
2.48
24.96
22.83
60
28.75
FCF margin%
22.36
19.84
22.26
19.27
18.74
17.65
18.88
18.28
21.18
21.06
20.97
18.88
19.55
47
0.218
FCF / Net incomex
0.380
0.364
0.400
0.402
0.431
0.482
0.488
0.508
0.525
0.517
0.209
0.508
0.457
74
23.00
ROIC%
0.40
0.42
0.40
0.40
0.40
0.67
0.40
0.40
0.40
1.32
22.06
0.40
0.40
80
5.92
Return on equity%
25.88
25.94
28.38
28.07
28.47
27.31
27.39
30.02
31.63
34.30
24.46
30.02
28.23
82
18.66
Return on assets%
0.40
3.18
2.20
2.91
1.02
2.17
3.09
4.92
5.34
3.85
23.97
3.85
3.00
36
87.13
EPS₹
151.34
138.14
135.06
122.76
126.84
131.45
121.17
108.21
113.67
115.70
95.60
(1.82%)
(3.96%)
—
22.65
EPS growth%
17.95
17.75
16.62
18.13
19.90
16.97
18.77
17.50
15.85
17.57
10.83
17.50
17.66
66
139.48
Bookvalue per sh₹
110.91
110.44
103.91
117.55
110.59
107.24
101.55
105.17
107.15
101.59
59.22
(1.68%)
(0.66%)
—
141.42
FCF per share₹
74.27
77.02
75.21
76.98
67.85
69.18
64.17
57.20
60.01
63.87
136.83
(1.20%)
(1.69%)
—
108.85
Dividend per sh₹
334.39
328.29
359.59
419.89
469.60
504.44
564.08
658.81
731.27
821.92
66.48
11.85%
11.14%
—
5.61
Div yield (avg)%
8.97
9.66
9.06
10.37
12.06
10.81
7.83
10.76
10.77
8.43
28.04
10.76
10.01
17
13.16
Payout ratio%
28.87
31.65
30.37
30.28
28.70
25.86
27.46
28.46
26.64
27.54
8.49
27.46
28.58
76
2.678
Shares (diluted)M
2.334
2.308
2.226
2.219
2.068
1.829
1.741
1.706
1.758
1.688
2.569
(3.98%)
(3.89%)
84
24.78
Buyback yield%
0.79
0.40
0.40
0.54
1.83
2.15
0.40
0.40
0.40
0.45
21.82
0.40
0.42
33
0.303
D/E ratiox
0.831
0.914
1.000
0.884
0.936
1.041
1.060
1.165
1.068
0.971
1.509
1.060
0.986
83
483.2
Enterprise value₹M
238.4
232.8
260.0
288.5
330.3
342.8
320.8
350.6
399.4
378.0
374.8
2.73%
6.20%
19
57.77
LT debt₹M
248.3
224.7
226.3
212.7
231.3
249.9
241.4
259.6
261.3
261.6
523.9
2.50%
0.40%
82
Revenue
₹461.8M
7.65%
1.00×
Cost of revenue
₹312.0M
7.28%
0.97×
Operating expenses
₹106.4M
8.26%
1.06×
Cash and investments
18.84%
Spread over hurdle
(9.98%)