667.9
Revenue₹M
327.1
351.2
383.2
414.1
450.3
491.6
522.5
570.0
627.7
684.7
711.9
8.74%
8.41%
54
12.42
Revenue growth%
14.05
13.53
14.43
16.29
18.19
20.37
22.56
23.35
22.66
23.91
16.52
22.66
19.28
18
22.08
Gross margin%
5.86
6.53
3.78
1.79
3.50
1.28
3.40
5.41
7.41
4.72
27.80
4.72
4.25
22
10.31
Operating margin%
20.54
21.27
19.53
22.11
21.40
20.51
17.93
18.26
19.21
16.81
27.36
18.26
20.02
36
15.39
Net margin%
23.20
24.73
24.68
26.23
24.95
23.25
22.08
24.01
23.08
24.76
9.94
23.25
24.35
78
15.35
P/E ratio (avg)x
17.96
18.72
19.38
17.23
18.84
18.21
18.29
19.92
18.94
16.85
22.63
18.29
18.50
92
14.23
EV/EBITx
27.74
27.23
31.17
36.17
39.77
45.52
47.94
56.71
62.36
63.78
26.53
56.71
42.65
20
8.39
FCF yield (avg)%
20.05
20.76
18.17
17.83
16.96
14.03
16.97
17.44
18.22
15.85
10.20
16.97
17.63
22
16.72
FCF margin%
20.42
23.02
20.42
20.01
20.47
21.52
23.33
22.66
21.77
18.87
16.80
21.77
20.99
15
0.565
FCF / Net incomex
1.006
1.031
0.939
0.979
1.035
1.034
0.979
0.886
0.981
1.106
1.530
0.981
0.994
93
29.93
ROIC%
1.99
3.82
6.52
8.59
10.38
8.41
8.86
8.42
8.61
9.36
16.42
8.61
8.51
44
22.64
Return on equity%
15.49
14.46
13.81
15.90
15.50
17.91
17.83
15.11
17.32
15.78
14.53
17.32
15.64
61
28.01
Return on assets%
8.18
7.66
7.80
9.08
8.34
7.84
7.97
10.71
12.88
15.83
19.73
10.71
8.26
46
52.20
EPS₹
22.47
21.83
21.89
22.45
24.97
23.37
26.22
27.00
25.85
29.55
53.98
3.42%
2.15%
—
16.24
EPS growth%
22.13
20.80
18.14
18.18
20.43
18.46
21.03
18.07
18.67
20.81
20.66
18.67
19.55
38
40.97
Bookvalue per sh₹
26.27
29.71
35.38
39.18
38.45
40.44
44.07
42.50
49.22
55.93
23.13
7.78%
9.27%
—
23.06
FCF per share₹
36.32
43.75
43.70
46.89
54.96
59.41
62.30
64.32
76.71
84.82
28.89
9.06%
10.30%
—
17.31
Dividend per sh₹
31.38
29.62
29.92
27.79
27.68
27.64
29.85
29.92
25.34
24.08
9.07
(2.75%)
(3.19%)
—
19.09
Div yield (avg)%
8.06
8.25
6.04
7.90
6.64
6.99
6.46
8.25
8.14
6.99
19.56
6.99
7.44
81
22.61
Payout ratio%
22.62
23.84
23.93
22.17
19.31
21.51
23.53
24.56
27.01
26.64
17.48
24.56
23.68
80
14.06
Shares (diluted)M
15.89
16.18
17.62
17.89
16.50
17.07
19.41
21.11
23.24
21.43
14.66
5.37%
3.62%
39
13.81
Buyback yield%
27.84
28.55
29.88
28.16
26.85
23.86
23.76
23.77
24.41
27.09
13.23
23.86
26.97
25
1.608
D/E ratiox
0.224
0.241
0.257
0.274
0.278
0.251
0.269
0.258
0.238
0.221
1.349
0.251
0.254
30
0.178
Enterprise value₹B
0.712
0.742
0.738
0.817
0.882
1.033
1.161
1.200
1.193
1.272
0.071
7.61%
5.72%
33
333.3
LT debt₹M
172.2
152.0
166.9
177.2
198.6
203.4
208.3
203.9
213.8
233.5
644.3
3.29%
2.47%
15
Revenue
₹684.7M
8.41%
1.00×
Cost of revenue
₹393.9M
8.07%
0.97×
Operating expenses
₹75.13M
9.11%
1.07×
Cash and investments
19.01%
Spread over hurdle
(5.52%)