357.4
Revenue₹M
300.9
329.2
349.0
366.2
388.6
425.1
458.4
501.2
544.1
592.0
386.8
8.78%
7.53%
38
20.49
Revenue growth%
24.47
24.65
25.85
25.93
26.82
24.10
23.07
23.17
25.81
26.62
10.92
24.10
25.23
9
25.40
Gross margin%
12.40
15.32
15.51
14.88
17.07
14.46
12.19
9.29
10.94
11.95
18.18
11.95
13.43
52
5.25
Operating margin%
21.53
24.14
23.23
23.08
23.25
23.06
22.93
24.87
24.60
21.87
29.51
23.06
23.16
25
9.53
Net margin%
20.44
19.24
21.96
24.34
22.98
23.88
23.70
21.79
22.91
20.29
23.76
22.91
22.43
49
16.48
P/E ratio (avg)x
26.15
22.18
19.57
18.43
15.59
16.34
16.05
13.68
13.25
14.01
17.37
14.01
16.19
29
18.88
EV/EBITx
18.07
17.06
15.65
14.83
14.54
14.98
14.19
15.79
17.72
19.22
10.74
15.79
15.72
68
18.00
FCF yield (avg)%
0.88
2.24
3.38
0.46
0.40
3.22
1.68
3.59
3.77
4.87
27.69
3.59
2.73
27
17.68
FCF margin%
28.16
27.80
29.95
31.71
31.37
28.71
28.50
25.52
27.82
25.55
19.71
27.82
28.33
83
0.920
FCF / Net incomex
0.233
0.212
0.203
0.221
0.220
0.211
0.199
0.211
0.190
0.169
0.675
0.199
0.211
53
15.28
ROIC%
7.32
8.82
9.99
12.45
12.40
9.47
7.12
5.99
6.28
4.00
4.58
6.28
8.07
52
6.90
Return on equity%
15.58
17.90
19.47
20.53
21.78
23.20
26.11
28.12
26.98
26.89
27.22
26.89
22.49
53
20.63
Return on assets%
18.34
20.80
19.97
22.31
22.10
20.85
23.82
24.94
25.69
23.68
19.11
23.82
22.21
44
2.37
EPS₹
11.81
11.18
12.57
13.82
14.27
15.94
16.07
15.13
15.61
16.43
2.50
2.86%
4.86%
—
19.52
EPS growth%
23.55
22.39
19.62
22.59
22.29
23.75
23.57
21.97
19.26
19.15
25.39
21.97
22.34
35
9.40
Bookvalue per sh₹
8.48
7.78
8.02
8.30
8.66
9.22
8.94
8.89
8.91
9.97
12.05
2.84%
0.90%
—
4.85
FCF per share₹
12.31
12.80
14.08
13.51
15.38
14.78
14.57
14.27
13.97
14.54
11.87
(1.11%)
1.27%
—
5.84
Dividend per sh₹
11.17
11.87
12.25
12.81
14.56
16.48
16.40
15.97
16.54
17.20
13.73
3.39%
4.55%
—
3.92
Div yield (avg)%
11.19
11.77
11.86
13.95
13.64
13.46
14.42
13.82
14.48
13.40
16.07
13.82
13.55
39
25.46
Payout ratio%
17.50
16.63
14.38
11.89
9.82
10.92
13.63
12.96
11.34
10.56
11.10
11.34
12.43
17
24.53
Shares (diluted)M
33.43
34.92
34.73
40.52
41.11
41.70
44.52
50.85
49.79
49.08
25.46
3.61%
4.68%
84
9.16
Buyback yield%
22.76
20.93
18.82
19.08
19.98
20.52
20.88
23.54
24.89
27.36
19.89
23.54
20.90
46
0.500
D/E ratiox
1.218
1.139
1.031
1.074
0.909
0.922
0.970
0.942
0.898
0.819
0.294
0.922
0.956
19
68.64
Enterprise value₹M
267.9
265.6
263.5
298.6
289.9
319.2
346.9
368.4
367.8
411.1
360.7
7.24%
5.99%
89
383.5
LT debt₹M
156.9
163.2
178.6
198.0
198.9
177.8
186.3
208.4
232.0
232.1
142.7
3.13%
3.80%
57
Revenue
₹592.0M
7.53%
1.00×
Cost of revenue
₹401.0M
7.35%
0.98×
Operating expenses
₹126.3M
7.67%
1.01×
Goodwill & intangibles
17.30%
Cash and investments
16.60%