823.0
Revenue₹M
421.9
438.0
454.9
475.3
499.8
513.8
551.4
590.7
623.6
665.1
861.3
5.88%
5.37%
34
20.35
Revenue growth%
30.27
31.46
34.30
31.93
32.06
31.82
29.07
26.61
26.71
26.16
25.00
26.71
30.87
9
12.15
Gross margin%
27.94
26.53
27.42
24.70
22.31
20.36
22.06
21.74
23.36
20.96
29.22
21.74
22.84
76
5.74
Operating margin%
28.68
30.00
28.65
25.78
24.53
25.67
22.96
25.21
23.12
24.93
26.43
24.93
25.44
28
7.87
Net margin%
21.78
20.43
19.04
17.16
14.95
12.81
10.17
9.52
7.74
9.73
15.31
9.73
13.88
82
27.92
P/E ratio (avg)x
36.08
38.34
39.36
40.34
41.28
44.98
43.31
46.55
46.87
48.82
13.88
46.55
42.29
79
15.37
EV/EBITx
19.67
19.17
19.01
19.93
18.54
17.25
17.13
14.92
15.29
15.51
11.92
15.51
17.90
27
21.10
FCF yield (avg)%
5.91
6.72
4.96
2.36
1.86
4.21
2.20
0.40
1.54
3.00
2.12
2.20
2.68
7
12.77
FCF margin%
0.40
0.40
0.70
1.11
0.40
0.40
2.05
3.84
5.68
3.42
11.25
3.42
0.90
7
1.616
FCF / Net incomex
1.266
1.402
1.380
1.280
1.397
1.359
1.258
1.251
1.323
1.277
0.434
1.277
1.302
17
29.03
ROIC%
8.44
6.72
4.63
3.44
1.00
0.40
0.48
2.01
0.69
0.40
5.53
0.48
1.51
56
5.69
Return on equity%
9.45
11.11
10.49
11.02
13.36
13.84
13.72
13.25
11.69
14.39
22.40
13.72
12.47
79
6.62
Return on assets%
31.33
33.14
31.86
31.51
33.60
34.71
37.33
35.62
37.58
36.37
8.90
36.37
34.15
31
15.75
EPS₹
29.22
27.64
27.14
29.66
28.97
30.37
28.30
27.86
25.91
25.55
16.50
(2.48%)
(1.33%)
—
12.08
EPS growth%
4.57
2.67
2.77
1.94
2.22
4.51
6.26
4.68
6.19
6.30
21.26
6.19
4.54
17
18.78
Bookvalue per sh₹
31.14
32.80
32.11
33.85
31.23
30.45
33.13
36.33
38.50
34.39
11.26
1.94%
0.76%
—
4.86
FCF per share₹
20.63
20.73
22.06
19.93
17.51
17.73
17.41
16.21
16.84
15.99
7.98
(1.80%)
(3.34%)
—
17.58
Dividend per sh₹
41.53
41.56
47.21
50.78
55.60
64.10
62.81
66.48
76.65
82.10
25.16
8.11%
7.19%
—
20.88
Div yield (avg)%
13.72
14.57
11.64
13.33
16.01
17.00
19.04
20.75
22.59
20.34
20.07
20.34
16.51
78
16.65
Payout ratio%
29.46
29.96
32.02
32.59
33.19
31.32
32.96
31.46
32.82
30.20
25.65
31.46
31.74
41
20.20
Shares (diluted)M
33.04
37.42
38.81
39.07
43.60
47.63
47.21
47.57
54.03
58.07
20.36
5.90%
7.02%
36
4.89
Buyback yield%
4.40
2.91
1.54
2.24
0.54
0.40
0.40
2.56
4.24
5.37
12.80
2.56
2.40
59
1.029
D/E ratiox
1.833
2.086
2.400
2.743
3.111
3.045
3.259
3.595
3.649
4.270
0.863
3.595
3.078
61
193.3
Enterprise value₹M
131.9
129.4
136.1
124.5
133.4
123.2
108.4
111.8
111.0
108.4
80.41
(4.07%)
(3.27%)
18
755.2
LT debt₹M
559.4
640.1
681.9
736.7
782.0
746.4
725.7
775.6
843.3
825.4
706.1
1.09%
5.11%
28
Revenue
₹665.1M
5.37%
1.00×
Cost of revenue
₹351.7M
5.60%
1.02×
Operating expenses
₹168.0M
5.39%
1.00×
Cash and investments
15.79%
Spread over hurdle
(5.41%)