485.0
Revenue₹M
390.1
423.1
458.5
486.9
524.8
575.4
623.8
663.9
700.8
740.8
543.0
7.14%
7.40%
52
9.78
Revenue growth%
25.13
25.34
28.17
26.44
26.63
28.43
29.51
26.81
28.17
25.79
20.55
28.17
26.72
8
23.55
Gross margin%
14.39
15.79
18.05
18.74
19.01
17.21
16.28
16.21
15.89
16.20
26.61
16.21
16.25
7
13.61
Operating margin%
17.11
16.19
13.43
12.32
15.03
16.08
17.25
17.09
16.65
14.34
17.44
16.65
16.13
77
4.16
Net margin%
12.08
9.12
7.96
7.97
10.39
10.21
8.19
10.82
13.13
11.24
7.77
10.82
10.30
10
16.94
P/E ratio (avg)x
13.18
13.88
13.65
12.06
11.71
11.60
12.31
12.21
12.35
13.26
25.70
12.31
12.33
20
17.28
EV/EBITx
8.961
9.852
9.509
9.919
10.06
9.470
9.663
10.23
11.18
11.72
27.76
10.23
9.885
8
25.11
FCF yield (avg)%
7.80
7.82
9.82
11.48
10.20
11.11
12.72
13.91
14.23
14.70
29.59
13.91
11.29
95
20.88
FCF margin%
19.35
17.63
19.10
16.63
14.96
12.14
10.26
12.29
13.44
11.20
25.63
12.14
14.20
40
1.562
FCF / Net incomex
0.860
0.875
0.975
0.926
1.031
1.013
1.150
1.142
1.128
1.340
1.174
1.142
1.022
23
18.82
ROIC%
21.43
23.69
24.05
25.77
25.00
22.50
23.54
26.50
23.77
25.03
24.93
23.77
23.91
68
29.28
Return on equity%
9.25
7.04
8.76
10.99
11.37
10.64
12.61
14.42
15.51
16.89
16.64
14.42
11.18
74
14.46
Return on assets%
2.26
3.45
5.09
6.13
8.01
9.18
7.27
10.14
8.75
10.00
11.89
9.18
7.64
63
7.93
EPS₹
11.55
10.03
9.79
9.13
9.76
8.38
8.57
7.67
7.92
7.33
8.52
(5.55%)
(3.76%)
—
27.48
EPS growth%
24.10
23.35
23.58
25.59
25.21
26.65
24.06
25.42
24.69
22.74
7.52
24.69
24.40
50
5.03
Bookvalue per sh₹
16.35
18.84
18.00
20.13
19.46
20.63
23.97
25.55
24.35
28.51
10.28
7.94%
6.96%
—
5.46
FCF per share₹
2.65
2.94
2.89
2.78
2.67
2.65
2.83
2.82
2.80
2.57
6.77
(0.77%)
(1.29%)
—
2.53
Dividend per sh₹
20.86
20.43
20.57
24.84
28.21
30.09
35.71
35.36
37.89
39.87
1.99
7.16%
7.09%
—
23.08
Div yield (avg)%
15.79
13.10
12.24
12.50
13.11
12.98
10.66
11.93
13.69
16.42
29.34
12.98
13.04
82
7.92
Payout ratio%
13.08
10.45
8.57
7.98
8.20
9.33
8.27
7.83
8.05
6.84
29.32
8.05
8.23
68
12.69
Shares (diluted)M
14.71
13.77
14.17
13.90
14.58
14.75
15.50
15.99
17.10
16.21
12.68
2.14%
(0.05%)
29
18.07
Buyback yield%
24.35
22.08
22.83
23.01
20.50
19.88
22.61
24.61
22.80
24.62
24.33
22.80
22.82
45
0.675
D/E ratiox
1.412
1.493
1.732
1.673
1.841
1.946
1.988
2.005
2.081
2.232
0.780
2.005
1.894
8
481.1
Enterprise value₹M
247.0
232.5
245.3
263.7
271.0
273.3
260.0
239.2
259.2
268.9
295.7
(0.15%)
0.11%
81
298.1
LT debt₹M
44.10
41.90
37.71
34.01
30.95
26.98
23.03
19.98
20.52
21.95
120.4
(6.64%)
(6.82%)
46
Revenue
₹740.8M
7.40%
1.00×
Cost of revenue
₹418.9M
7.56%
1.02×
Operating expenses
₹76.21M
7.41%
1.00×
Cash and investments
18.03%
Goodwill & intangibles
15.72%
Spread over hurdle
(1.07%)