330.7
Revenue₹M
418.0
440.4
458.4
477.9
501.3
540.1
563.9
602.6
640.6
689.5
359.2
6.58%
5.76%
18
6.75
Revenue growth%
15.56
15.65
18.10
18.12
17.63
15.07
12.77
10.89
13.57
12.99
2.21
12.99
15.31
19
19.20
Gross margin%
32.85
35.50
35.32
33.73
36.36
38.17
38.27
38.24
37.72
35.75
15.78
38.17
36.06
70
10.76
Operating margin%
0.97
0.71
2.69
5.27
2.40
5.32
8.30
10.89
10.41
8.78
22.72
8.78
5.30
50
29.27
Net margin%
8.05
10.76
12.19
9.96
12.02
11.76
12.26
10.88
8.96
10.47
5.88
10.88
10.82
95
32.67
P/E ratio (avg)x
27.15
26.91
24.31
23.85
24.99
26.97
23.97
21.98
21.68
19.75
35.56
21.98
24.14
83
28.39
EV/EBITx
14.44
13.81
12.76
13.40
14.93
13.84
14.75
13.07
11.64
12.79
6.377
13.07
13.60
10
28.94
FCF yield (avg)%
16.66
16.21
13.58
12.51
14.59
14.28
17.23
17.54
18.36
17.73
8.37
17.54
16.43
79
2.08
FCF margin%
0.40
1.72
0.40
0.40
1.83
0.40
3.34
2.24
0.40
0.40
13.92
0.40
0.40
62
0.155
FCF / Net incomex
0.145
0.171
0.175
0.185
0.195
0.210
0.214
0.253
0.268
0.298
1.308
0.253
0.202
46
8.56
ROIC%
22.79
25.70
26.84
25.94
27.53
28.98
26.10
25.50
27.28
27.16
16.74
27.16
26.47
93
17.60
Return on equity%
8.68
11.03
12.89
13.52
11.82
14.81
15.24
17.44
16.72
14.15
2.27
15.24
13.84
53
23.81
Return on assets%
15.02
12.82
10.09
8.24
7.76
6.63
7.14
4.77
4.67
7.16
6.05
6.63
7.46
72
14.97
EPS₹
5.39
6.39
7.70
8.82
10.34
12.32
13.19
14.67
14.44
16.46
16.19
9.74%
12.39%
—
15.05
EPS growth%
26.44
28.81
27.72
30.15
27.16
24.59
24.41
21.89
24.00
25.16
13.40
24.41
25.80
90
8.84
Bookvalue per sh₹
20.66
19.13
19.50
19.44
18.08
17.31
17.39
16.48
18.92
18.21
8.95
0.14%
(1.38%)
—
8.25
FCF per share₹
11.23
10.16
10.95
11.56
11.35
10.61
9.93
10.57
9.75
9.75
11.47
(2.98%)
(0.56%)
—
16.41
Dividend per sh₹
11.00
11.38
12.74
11.67
11.80
12.63
11.62
12.94
14.33
15.65
6.05
5.81%
3.32%
—
11.06
Div yield (avg)%
20.50
22.26
20.09
17.93
16.52
14.65
15.25
16.06
15.10
17.24
24.17
15.25
16.88
42
6.26
Payout ratio%
22.06
21.24
21.74
19.96
20.90
23.13
21.29
24.23
24.85
25.97
19.89
24.23
21.90
17
18.81
Shares (diluted)M
15.84
16.05
17.11
15.67
15.13
17.34
18.66
17.23
18.64
21.02
18.81
6.79%
1.99%
72
5.81
Buyback yield%
15.82
18.18
16.91
18.43
18.43
17.64
16.90
15.84
14.11
16.26
16.00
16.26
16.90
15
1.394
D/E ratiox
1.264
1.274
1.186
1.080
1.040
1.112
1.026
1.123
1.242
1.356
1.318
1.123
1.155
75
464.8
Enterprise value₹M
251.0
248.3
264.4
247.7
268.8
295.3
304.3
333.0
338.0
361.0
320.6
6.08%
3.49%
37
0.113
LT debt₹B
0.695
0.742
0.744
0.795
0.836
0.890
0.850
0.922
1.088
1.232
0.555
8.06%
6.55%
66
Revenue
₹689.5M
5.76%
1.00×
Cost of revenue
₹402.0M
5.63%
0.99×
Operating expenses
₹92.94M
6.86%
1.11×
Cash and investments
17.31%
Spread over hurdle
(1.49%)