130.4
Revenue₹M
588.8
631.4
654.1
705.0
736.0
770.0
794.3
852.4
897.8
950.6
136.9
5.25%
5.53%
22
9.93
Revenue growth%
19.28
20.84
22.50
19.99
19.10
20.00
17.09
17.96
18.81
18.26
23.06
18.26
19.19
47
27.37
Gross margin%
15.76
17.36
17.23
16.99
18.44
18.42
18.26
16.46
17.50
15.67
10.18
17.50
17.30
88
28.80
Operating margin%
9.19
10.68
11.32
9.73
7.49
6.38
7.47
6.03
4.01
6.25
17.38
6.25
7.48
75
5.40
Net margin%
26.25
24.82
24.35
25.77
25.97
24.02
21.32
18.55
20.51
20.95
16.55
20.95
24.19
73
32.15
P/E ratio (avg)x
28.13
28.03
28.23
30.44
31.86
35.80
35.65
32.57
29.10
28.00
7.787
32.57
29.77
5
27.24
EV/EBITx
28.76
26.03
23.46
20.59
21.85
21.65
19.63
16.98
15.93
17.39
21.75
17.39
21.12
21
25.20
FCF yield (avg)%
28.14
28.52
30.54
32.05
30.19
32.99
34.67
36.65
35.79
37.01
10.77
35.79
32.52
51
21.20
FCF margin%
11.11
10.81
11.91
13.40
15.25
17.18
18.53
15.93
14.18
11.77
3.12
15.93
13.79
29
1.319
FCF / Net incomex
1.446
1.624
1.565
1.726
1.700
1.877
1.999
2.061
2.077
2.233
1.013
2.061
1.801
63
25.33
ROIC%
12.94
14.07
12.58
12.33
10.87
10.52
10.21
12.95
13.63
12.37
20.79
12.37
12.48
80
7.48
Return on equity%
24.79
22.34
23.07
20.73
20.35
21.51
23.17
23.40
21.92
20.63
10.30
21.92
22.13
20
2.02
Return on assets%
10.17
9.69
12.63
12.02
10.43
10.18
7.72
8.79
11.31
14.08
24.56
10.18
10.30
73
32.08
EPS₹
10.90
10.63
11.37
11.28
10.86
11.45
10.70
10.59
9.50
8.23
35.29
(5.39%)
(2.79%)
—
11.11
EPS growth%
27.14
27.40
27.97
25.80
26.91
26.56
29.54
31.23
28.52
29.27
11.89
29.27
27.69
20
21.06
Bookvalue per sh₹
34.03
33.42
36.62
39.19
43.32
47.37
47.73
53.09
50.75
54.75
18.29
4.79%
5.74%
—
16.82
FCF per share₹
56.61
64.31
67.97
67.18
64.37
70.94
71.48
71.59
78.97
93.67
49.41
7.79%
5.97%
—
48.51
Dividend per sh₹
19.38
19.78
18.08
19.08
17.88
16.67
16.57
17.00
17.25
15.88
23.01
(2.36%)
(1.21%)
—
29.95
Div yield (avg)%
24.60
24.48
26.82
26.32
27.97
25.04
23.72
21.70
24.68
26.89
3.87
24.68
24.86
14
15.41
Payout ratio%
7.17
8.51
8.19
5.62
5.88
7.32
5.17
5.17
5.72
6.07
9.90
5.72
5.98
54
16.24
Shares (diluted)M
23.26
22.62
22.65
25.14
25.71
27.32
32.68
37.58
42.02
41.96
16.05
10.29%
6.77%
77
13.65
Buyback yield%
23.68
24.67
25.61
25.07
23.36
21.76
23.26
20.32
23.19
24.20
24.02
23.19
23.52
25
1.075
D/E ratiox
1.058
1.078
0.933
0.980
1.042
1.125
1.045
1.097
1.154
1.243
0.385
1.125
1.068
9
0.426
Enterprise value₹B
1.279
1.489
1.471
1.741
1.903
1.902
2.121
2.232
2.548
2.553
0.107
6.06%
8.59%
60
0.039
LT debt₹B
0.800
0.818
0.792
0.850
0.926
0.993
0.964
1.073
1.230
1.253
0.116
6.24%
4.78%
64
Revenue
₹950.6M
5.53%
1.00×
Cost of revenue
₹576.4M
5.49%
1.00×
Operating expenses
₹106.0M
5.15%
0.97×
Cash and investments
17.77%
Goodwill & intangibles
16.66%