527.3
Revenue₹M
579.7
585.3
611.2
615.2
626.9
646.9
676.4
683.1
715.6
729.1
548.8
3.07%
2.70%
17
7.20
Revenue growth%
16.40
16.14
18.19
17.75
20.27
23.18
24.34
22.69
21.68
21.40
14.54
22.69
20.84
86
4.18
Gross margin%
13.09
10.59
9.38
10.45
12.76
12.82
10.29
10.84
11.88
12.64
21.90
11.88
11.36
83
4.77
Operating margin%
3.28
1.05
1.52
3.48
1.32
4.26
3.47
1.55
3.23
6.17
16.66
3.47
3.25
16
22.05
Net margin%
21.95
21.97
24.07
25.11
25.78
25.09
22.30
19.39
22.10
21.14
2.09
22.10
22.20
44
27.80
P/E ratio (avg)x
45.40
51.47
55.31
53.20
57.35
61.38
65.53
68.32
71.79
82.33
30.32
68.32
59.37
71
20.62
EV/EBITx
28.91
30.21
33.12
32.99
37.29
42.43
40.36
44.33
43.39
42.31
25.76
42.43
38.82
80
5.82
FCF yield (avg)%
23.20
22.08
21.91
24.58
23.20
21.63
21.75
20.69
20.00
17.75
20.32
20.69
21.83
50
15.97
FCF margin%
19.70
19.53
20.90
20.13
18.96
19.34
21.28
22.90
24.47
27.37
16.88
22.90
20.52
28
1.228
FCF / Net incomex
0.486
0.464
0.475
0.513
0.500
0.545
0.505
0.519
0.477
0.503
0.541
0.505
0.502
87
2.76
ROIC%
20.57
22.76
25.37
23.31
24.82
25.65
26.45
29.14
28.98
29.00
29.13
28.98
25.51
44
10.21
Return on equity%
25.53
26.94
29.32
29.64
28.25
26.82
25.14
23.35
21.01
18.83
18.28
23.35
26.17
72
2.29
Return on assets%
9.00
10.05
7.60
4.83
5.57
6.80
7.57
7.60
10.58
9.02
17.70
7.60
7.60
62
2.83
EPS₹
2.93
3.12
3.41
3.11
2.76
3.00
2.94
2.83
3.08
3.04
2.93
1.92%
0.48%
—
13.94
EPS growth%
6.06
4.29
5.37
4.79
6.73
4.89
7.56
6.71
5.16
4.88
18.59
5.16
5.26
29
3.04
Bookvalue per sh₹
3.79
4.09
4.81
4.81
5.62
6.18
6.86
6.90
7.42
8.04
1.66
7.41%
9.66%
—
1.81
FCF per share₹
2.41
2.47
2.63
2.75
3.00
2.91
3.18
3.47
3.76
3.67
0.94
4.10%
4.10%
—
1.24
Dividend per sh₹
0.74
0.66
0.65
0.66
0.66
0.66
0.58
0.53
0.55
0.55
3.12
(3.37%)
(2.16%)
—
2.11
Div yield (avg)%
21.92
19.35
19.17
21.29
20.14
23.05
24.36
23.20
25.30
25.76
14.57
24.36
22.49
93
5.25
Payout ratio%
5.28
2.80
4.43
3.47
4.74
4.85
6.68
9.44
8.97
7.56
15.75
7.56
5.06
83
71.93
Shares (diluted)M
70.19
77.33
82.73
87.64
98.47
106.0
117.7
129.7
146.2
141.4
71.62
7.51%
6.37%
69
15.96
Buyback yield%
17.21
16.37
16.14
17.57
20.37
18.28
19.89
21.52
24.45
25.64
16.41
21.52
19.08
42
0.174
D/E ratiox
0.588
0.566
0.556
0.638
0.726
0.799
0.772
0.865
0.875
0.874
1.523
0.865
0.749
39
667.0
Enterprise value₹M
317.5
347.8
394.4
369.2
345.8
334.7
372.6
373.8
381.4
402.9
417.6
3.10%
3.55%
85
54.96
LT debt₹M
173.3
158.2
155.6
163.7
178.5
182.4
178.4
185.7
169.4
157.7
246.6
(2.44%)
(1.80%)
27
Revenue
₹729.1M
2.70%
1.00×
Cost of revenue
₹500.4M
2.63%
0.99×
Operating expenses
₹146.7M
2.90%
1.02×
Cash and investments
17.02%
Spread over hurdle
(9.30%)