206.9
Revenue₹M
451.1
463.2
490.7
502.1
520.6
548.9
564.0
593.9
625.5
635.7
216.4
4.07%
3.80%
57
11.56
Revenue growth%
11.59
14.14
12.45
15.38
16.04
16.03
16.50
17.86
17.05
17.27
19.32
17.05
16.03
21
8.36
Gross margin%
13.02
13.59
15.96
14.82
15.87
16.49
15.48
13.58
11.32
13.05
19.96
13.58
14.20
20
21.01
Operating margin%
13.05
11.58
13.31
10.57
11.96
11.62
14.42
13.68
15.35
14.54
19.00
14.42
13.18
12
24.79
Net margin%
19.06
21.66
19.30
20.40
21.49
23.76
24.06
23.04
20.13
21.45
11.07
23.04
21.47
67
29.30
P/E ratio (avg)x
17.13
17.84
17.27
17.08
17.55
16.46
17.70
16.86
18.91
20.24
30.58
17.70
17.41
13
12.24
EV/EBITx
11.31
12.86
14.50
14.38
14.19
15.27
16.35
17.60
17.36
17.19
18.74
17.19
14.88
36
6.14
FCF yield (avg)%
15.36
12.78
13.25
15.42
15.35
14.62
14.80
13.37
13.53
12.13
7.84
13.53
14.08
48
24.88
FCF margin%
23.36
23.31
22.97
24.63
23.29
24.72
24.77
24.87
27.49
29.66
18.94
24.87
24.68
27
0.633
FCF / Net incomex
2.179
2.231
2.327
2.615
2.854
3.187
3.494
4.148
4.580
4.676
0.245
4.148
3.021
16
26.14
ROIC%
23.46
24.04
26.27
25.73
24.45
26.58
25.37
23.09
25.83
24.33
8.23
25.37
24.91
54
13.45
Return on equity%
14.10
16.44
15.98
15.24
16.51
16.51
15.12
16.74
19.61
21.41
29.78
16.74
16.47
37
17.41
Return on assets%
3.65
6.28
4.92
7.09
5.55
3.96
3.75
1.30
0.61
2.21
26.95
2.21
3.85
48
2.46
EPS₹
5.43
6.10
5.88
6.29
6.30
6.26
6.42
6.73
6.52
7.34
2.59
3.12%
2.90%
—
3.99
EPS growth%
8.17
5.20
7.51
9.38
9.06
9.40
8.08
10.10
11.81
11.91
6.06
10.10
9.22
83
4.83
Bookvalue per sh₹
1.01
0.94
0.83
0.73
0.68
0.63
0.62
0.59
0.58
0.50
3.31
(6.19%)
(7.78%)
—
4.47
FCF per share₹
2.10
2.28
2.16
2.37
2.52
2.37
2.23
2.36
2.54
2.88
1.41
2.73%
2.36%
—
1.64
Dividend per sh₹
4.79
5.20
5.42
5.74
6.40
6.39
6.38
5.78
6.26
6.65
7.36
0.78%
4.29%
—
7.62
Div yield (avg)%
7.46
8.07
9.22
8.99
7.94
9.99
11.55
12.60
15.02
15.42
24.31
12.60
9.60
32
19.76
Payout ratio%
20.05
18.45
20.15
18.90
19.25
19.64
19.31
20.59
18.41
15.65
15.22
19.31
19.28
24
17.69
Shares (diluted)M
18.08
19.80
22.13
20.53
18.65
20.73
18.60
19.94
18.47
19.96
18.25
1.37%
2.00%
58
3.79
Buyback yield%
27.33
24.43
27.31
28.15
30.84
29.74
31.81
29.01
27.42
26.03
12.52
29.01
27.78
89
0.258
D/E ratiox
0.136
0.145
0.134
0.128
0.129
0.143
0.160
0.171
0.188
0.194
0.813
0.171
0.144
90
307.5
Enterprise value₹M
531.4
520.5
560.3
617.2
675.5
718.2
789.8
794.6
872.7
973.5
438.2
7.58%
6.94%
22
223.2
LT debt₹M
31.37
27.05
23.77
25.78
22.54
23.86
22.94
20.49
21.54
19.46
233.4
(2.89%)
(4.01%)
76
Revenue
₹635.7M
3.80%
1.00×
Cost of revenue
₹341.1M
3.40%
0.96×
Operating expenses
₹136.8M
4.06%
1.03×
Goodwill & intangibles
15.14%
Spread over hurdle
(5.20%)