323.5
Revenue₹M
352.2
383.9
409.4
448.0
494.8
535.8
586.9
637.1
701.4
749.6
340.0
8.66%
8.70%
81
27.15
Revenue growth%
8.75
5.98
7.45
10.14
7.66
10.44
10.34
12.50
9.72
8.19
7.28
10.34
9.23
17
8.04
Gross margin%
4.88
4.41
5.62
3.39
6.01
4.46
6.32
6.87
9.34
7.08
16.22
6.87
5.81
36
8.44
Operating margin%
27.52
28.02
29.98
28.30
25.72
26.56
28.51
29.36
28.86
26.44
6.21
28.51
28.16
47
22.44
Net margin%
3.84
0.84
2.02
3.03
5.24
3.53
4.92
3.39
3.45
4.29
6.53
3.53
3.49
22
13.73
P/E ratio (avg)x
25.87
26.64
26.43
25.61
28.14
26.07
29.57
33.22
33.89
33.52
26.79
33.22
27.39
40
14.21
EV/EBITx
61.70
72.41
74.83
75.06
84.99
95.77
90.20
87.16
102.6
105.0
7.068
95.77
86.07
47
9.88
FCF yield (avg)%
25.61
26.15
28.26
28.85
31.69
29.89
27.35
26.05
27.59
27.37
21.63
27.37
27.48
25
15.72
FCF margin%
20.92
20.48
21.76
22.04
23.80
26.00
23.60
20.60
20.55
17.84
26.09
20.60
21.34
58
1.259
FCF / Net incomex
1.444
1.369
1.474
1.631
1.540
1.530
1.723
1.762
1.931
2.040
1.159
1.762
1.585
37
21.50
ROIC%
22.42
24.99
26.98
29.18
28.24
28.39
30.41
29.14
27.53
24.75
15.20
28.39
27.89
74
11.47
Return on equity%
21.54
24.00
26.26
26.50
25.88
26.06
26.76
26.71
29.22
30.47
2.98
26.76
26.38
75
9.66
Return on assets%
21.37
23.08
24.45
21.88
23.60
24.54
25.10
24.99
22.15
21.06
25.32
24.54
23.34
83
25.28
EPS₹
11.24
13.09
12.73
13.32
14.22
13.96
16.40
17.39
19.58
19.14
27.27
6.12%
7.09%
—
17.62
EPS growth%
24.09
22.80
21.17
20.60
19.91
18.13
20.69
18.49
18.93
20.10
15.25
18.93
20.35
84
10.29
Bookvalue per sh₹
18.24
19.23
21.24
19.34
17.57
18.31
18.03
16.83
17.27
17.81
31.70
0.27%
(0.09%)
—
19.04
FCF per share₹
6.74
7.23
6.67
6.01
6.29
6.98
6.33
6.55
6.44
6.51
17.34
0.69%
0.01%
—
21.94
Dividend per sh₹
13.66
15.76
18.02
19.67
22.69
21.61
22.32
21.38
21.24
19.93
18.20
(2.57%)
3.98%
—
7.55
Div yield (avg)%
15.00
12.44
13.20
13.75
15.59
18.54
19.12
16.46
13.77
15.47
9.61
16.46
15.24
69
21.79
Payout ratio%
26.85
28.48
25.74
27.38
25.92
26.87
28.29
25.96
27.21
29.81
28.93
27.21
27.04
21
12.02
Shares (diluted)M
9.938
10.65
9.562
8.238
7.548
7.107
6.503
6.977
7.206
6.206
11.63
(3.84%)
(5.48%)
46
3.82
Buyback yield%
20.89
20.01
21.00
21.04
20.93
23.24
21.06
20.14
18.54
17.12
11.73
20.14
20.91
85
1.308
D/E ratiox
1.765
1.941
1.956
2.061
2.016
2.085
2.358
2.239
2.231
2.125
0.244
2.231
2.073
25
82.78
Enterprise value₹M
433.1
390.3
367.9
354.9
388.4
338.1
368.0
401.7
366.1
399.7
409.0
0.57%
(0.97%)
78
630.8
LT debt₹M
162.9
174.2
182.7
176.2
170.6
175.0
169.7
184.6
179.1
186.2
441.0
1.77%
2.46%
61
Revenue
₹749.6M
8.70%
1.00×
Cost of revenue
₹333.9M
8.68%
1.00×
Operating expenses
₹170.1M
8.95%
1.02×
Cash and investments
16.12%
Goodwill & intangibles
14.35%
Return on capital
104.66%
Spread over hurdle
91.69%