700.2
Revenue₹M
381.8
401.0
411.4
418.7
433.9
455.6
480.4
489.0
509.4
541.4
715.2
4.53%
4.20%
58
2.34
Revenue growth%
17.62
19.57
22.42
25.24
24.82
22.59
22.56
21.51
21.02
22.25
10.32
22.25
22.34
91
25.09
Gross margin%
5.60
6.85
7.10
9.96
9.21
8.96
10.56
10.84
10.54
8.62
21.37
10.54
9.08
15
20.78
Operating margin%
31.77
31.87
33.91
31.33
34.09
36.17
34.25
34.70
35.07
32.68
29.17
34.70
34.00
42
22.40
Net margin%
16.07
16.27
18.11
16.32
17.14
17.33
18.50
16.59
19.05
18.47
14.05
18.47
17.24
14
19.19
P/E ratio (avg)x
11.56
12.98
12.98
14.11
13.37
14.73
16.52
19.06
19.98
21.74
24.40
19.06
14.42
53
30.15
EV/EBITx
30.93
28.62
25.93
26.93
24.50
23.09
21.84
19.75
18.00
16.09
31.37
19.75
23.79
6
17.96
FCF yield (avg)%
0.40
0.40
1.43
1.44
4.08
6.53
4.32
3.22
4.96
6.58
6.07
4.96
3.65
40
27.54
FCF margin%
11.64
13.13
14.78
12.34
9.41
7.94
10.40
10.74
9.11
12.06
24.37
10.40
11.19
55
0.278
FCF / Net incomex
0.729
0.824
0.919
0.875
0.994
1.035
1.170
1.228
1.176
1.215
0.180
1.176
1.014
53
20.01
ROIC%
19.73
19.46
17.81
19.95
17.04
19.96
21.09
19.72
17.99
19.55
28.84
19.72
19.64
64
8.55
Return on equity%
2.99
4.24
1.63
2.35
4.76
2.55
5.29
3.01
2.22
5.17
9.83
3.01
3.00
30
20.94
Return on assets%
30.31
28.80
30.44
32.33
31.91
32.89
34.50
37.03
36.50
34.24
15.42
34.50
32.61
73
1.64
EPS₹
5.97
5.82
5.50
5.07
4.44
4.15
3.74
3.33
3.52
3.31
1.74
(5.71%)
(6.39%)
—
6.84
EPS growth%
33.97
32.68
33.02
30.45
28.75
29.97
27.17
24.99
26.37
24.63
21.98
26.37
29.36
69
4.81
Bookvalue per sh₹
1.68
1.98
2.14
2.47
2.61
2.67
3.11
3.52
4.00
4.79
5.25
12.86%
11.82%
—
3.02
FCF per share₹
9.10
10.68
11.94
11.50
12.06
13.91
14.80
15.17
17.30
16.94
2.90
7.04%
6.06%
—
7.47
Dividend per sh₹
7.07
7.68
7.78
7.43
7.38
6.99
7.53
7.10
7.25
7.50
2.80
0.32%
1.78%
—
3.63
Div yield (avg)%
4.63
5.06
2.64
3.49
3.84
1.64
0.40
0.40
2.73
2.69
24.79
1.64
2.71
23
12.17
Payout ratio%
16.43
19.02
21.95
19.18
20.49
18.42
19.50
22.43
21.53
20.79
12.28
20.79
20.00
60
53.50
Shares (diluted)M
75.68
74.05
75.40
69.76
73.72
80.52
76.71
81.08
78.74
81.52
52.76
2.03%
1.54%
92
14.20
Buyback yield%
26.26
23.78
22.68
24.92
23.88
21.30
20.77
23.56
25.71
24.53
22.28
23.56
23.83
85
0.662
D/E ratiox
0.867
0.922
0.937
0.965
1.074
1.002
0.991
1.108
1.064
1.194
1.692
1.064
0.996
44
494.1
Enterprise value₹M
74.67
71.00
81.18
85.77
93.27
91.45
104.6
104.6
104.4
105.6
133.0
2.52%
3.38%
71
600.8
LT debt₹M
438.3
465.3
509.4
537.6
581.5
583.9
553.9
548.3
540.2
503.9
536.5
(2.82%)
1.63%
36
Revenue
₹541.4M
4.20%
1.00×
Cost of revenue
₹330.9M
4.28%
1.01×
Operating expenses
₹122.6M
3.99%
0.98×
Cash and investments
14.48%
Spread over hurdle
(1.85%)