326.0
Revenue₹M
447.3
469.9
504.1
543.7
569.5
602.5
633.8
679.0
731.9
760.9
358.7
5.97%
5.96%
36
16.24
Revenue growth%
22.27
21.00
19.34
18.73
16.87
18.01
15.04
17.41
14.60
15.75
25.63
15.75
17.71
40
11.77
Gross margin%
11.84
11.02
13.22
13.63
13.70
11.03
8.11
5.69
3.00
5.34
17.18
5.69
11.02
78
9.35
Operating margin%
10.76
9.52
7.14
10.10
11.72
12.13
9.92
7.97
5.23
3.10
11.16
7.97
9.72
93
23.05
Net margin%
28.48
29.51
32.37
34.88
32.74
34.44
35.92
36.54
38.60
38.06
21.11
36.54
34.66
26
12.83
P/E ratio (avg)x
9.751
9.278
9.829
8.858
8.353
8.219
7.400
7.113
7.865
7.931
34.51
7.865
8.286
66
9.287
EV/EBITx
17.03
16.99
15.80
14.77
15.76
14.80
16.85
15.76
17.32
16.35
27.95
16.35
16.07
37
5.62
FCF yield (avg)%
29.27
30.98
29.39
31.91
30.25
30.23
32.87
30.66
32.28
34.49
24.86
32.28
30.82
67
19.75
FCF margin%
19.81
20.46
21.79
22.64
22.57
23.32
23.26
21.85
20.19
18.94
29.47
21.85
21.82
50
0.343
FCF / Net incomex
0.857
0.975
0.959
0.924
0.936
0.890
0.925
0.952
0.879
0.868
0.925
0.890
0.924
67
23.98
ROIC%
9.95
12.67
11.59
13.85
14.12
15.95
18.28
16.23
19.22
17.78
9.20
17.78
15.04
48
14.17
Return on equity%
28.53
26.68
29.63
32.02
33.75
35.86
38.51
39.09
39.42
38.92
3.11
38.92
34.80
77
4.27
Return on assets%
5.73
2.79
0.72
0.40
0.53
2.68
2.59
2.50
3.70
6.39
26.54
2.68
2.63
25
8.89
EPS₹
14.46
13.73
13.98
15.43
17.58
16.68
16.70
16.68
18.59
20.62
9.37
3.24%
4.96%
—
10.36
EPS growth%
16.70
17.98
19.60
18.52
15.54
16.55
19.41
18.52
20.34
20.59
22.54
19.41
18.52
54
12.84
Bookvalue per sh₹
22.53
22.40
23.69
24.27
28.66
30.31
32.71
32.79
36.62
35.38
18.42
4.31%
5.52%
—
13.64
FCF per share₹
4.74
4.38
4.76
4.65
4.35
3.93
3.69
3.52
3.35
3.22
22.75
(5.80%)
(4.49%)
—
20.55
Dividend per sh₹
32.35
34.38
40.39
47.17
49.06
51.49
57.89
69.58
80.47
95.65
7.55
14.28%
11.68%
—
13.53
Div yield (avg)%
18.65
17.17
15.35
13.94
13.32
14.92
14.04
14.19
12.78
13.52
8.86
14.04
14.11
63
8.08
Payout ratio%
9.98
10.59
7.62
6.07
7.08
8.02
6.90
4.42
2.20
1.59
19.91
4.42
6.99
26
16.96
Shares (diluted)M
24.07
27.21
32.47
35.29
39.23
46.42
46.78
52.15
52.80
50.84
16.99
5.32%
8.68%
65
23.44
Buyback yield%
23.20
22.04
22.44
20.05
18.67
15.89
13.70
10.91
8.94
7.25
2.22
10.91
17.28
56
1.253
D/E ratiox
0.411
0.413
0.456
0.500
0.530
0.520
0.488
0.547
0.604
0.598
0.537
0.547
0.510
46
210.1
Enterprise value₹M
323.7
339.6
355.9
430.8
488.3
514.3
610.6
688.0
684.3
678.1
88.15
6.79%
9.59%
11
223.3
LT debt₹M
571.3
578.6
577.3
613.7
610.4
599.6
715.2
759.5
816.7
956.6
102.3
9.40%
5.98%
80
Revenue
₹760.9M
5.96%
1.00×
Cost of revenue
₹532.7M
5.96%
1.00×
Operating expenses
₹115.3M
6.58%
1.06×
Cash and investments
15.66%
Goodwill & intangibles
14.73%
Spread over hurdle
(0.61%)