111.2
Revenue₹M
377.2
412.4
438.4
473.9
506.4
540.0
573.1
605.0
666.8
732.0
118.9
7.65%
7.48%
76
14.64
Revenue growth%
13.45
15.32
13.40
14.58
12.57
12.35
14.97
17.00
17.22
15.16
23.02
15.16
14.78
51
11.26
Gross margin%
27.17
29.15
29.12
27.58
30.48
30.99
29.98
28.16
27.93
30.60
26.29
29.98
29.13
58
8.02
Operating margin%
13.94
14.50
17.19
17.11
17.05
17.70
15.49
12.73
14.86
17.37
6.21
15.49
16.27
84
21.14
Net margin%
0.67
0.40
0.40
0.72
0.40
0.40
1.57
0.40
0.40
0.40
11.11
0.40
0.40
11
29.90
P/E ratio (avg)x
22.92
22.43
21.97
19.76
19.81
19.61
18.45
19.18
18.70
18.62
36.12
18.70
19.68
86
19.25
EV/EBITx
43.69
51.20
50.08
56.69
61.10
60.37
57.02
61.22
70.21
79.35
37.40
61.22
58.69
94
17.11
FCF yield (avg)%
8.78
10.00
9.98
12.96
12.70
15.25
16.53
16.92
15.84
14.57
21.02
15.84
13.76
6
19.44
FCF margin%
12.21
13.56
10.91
11.42
12.26
13.60
12.52
14.70
16.37
15.16
28.66
14.70
13.04
7
0.298
FCF / Net incomex
0.178
0.205
0.210
0.218
0.227
0.263
0.248
0.235
0.232
0.239
0.740
0.239
0.230
30
6.78
ROIC%
10.06
11.93
9.77
11.88
12.31
10.67
8.79
8.03
8.53
10.87
3.36
8.79
10.36
73
22.54
Return on equity%
1.64
4.27
7.17
4.81
3.82
4.53
2.54
0.96
0.40
1.53
19.67
1.53
3.18
90
20.55
Return on assets%
24.20
23.37
22.77
23.65
22.64
24.77
25.09
23.93
23.67
21.52
10.20
23.93
23.66
19
5.30
EPS₹
10.76
10.70
10.04
10.82
10.05
11.10
11.93
10.69
10.05
9.19
5.47
(1.76%)
(2.65%)
—
3.46
EPS growth%
7.21
8.89
7.49
8.66
9.45
7.18
6.17
4.08
2.57
3.76
16.34
4.08
7.19
38
7.25
Bookvalue per sh₹
3.06
3.33
3.15
2.85
2.45
2.28
2.11
1.97
1.70
1.79
1.49
(6.07%)
(5.69%)
—
8.99
FCF per share₹
7.66
7.53
8.45
8.25
7.95
7.99
7.30
6.79
7.18
8.17
7.97
0.52%
(0.25%)
—
6.65
Dividend per sh₹
15.48
15.05
14.43
16.11
16.97
18.95
22.60
21.96
22.29
25.92
6.46
8.84%
5.83%
—
21.32
Div yield (avg)%
16.99
15.48
17.68
19.49
19.09
16.26
18.60
15.82
12.93
14.88
3.23
15.82
16.63
82
6.60
Payout ratio%
26.82
26.29
27.52
25.71
28.64
28.23
29.01
29.32
28.52
27.68
6.76
28.52
27.96
45
21.45
Shares (diluted)M
37.80
42.15
44.87
46.08
53.39
59.73
62.16
72.55
75.35
89.29
21.38
10.83%
9.70%
94
15.24
Buyback yield%
23.12
24.92
26.14
28.34
25.47
26.58
24.00
24.46
23.03
25.61
7.89
24.46
25.20
90
0.999
D/E ratiox
0.268
0.287
0.271
0.312
0.316
0.311
0.301
0.338
0.341
0.387
0.327
0.338
0.312
79
105.3
Enterprise value₹M
468.4
494.8
519.5
483.0
501.3
530.0
509.3
503.6
545.4
554.0
541.9
2.02%
2.75%
17
261.1
LT debt₹M
602.7
533.2
524.1
578.1
573.9
515.1
491.7
545.9
568.1
548.6
297.7
(0.90%)
(1.75%)
44
Revenue
₹732.0M
7.48%
1.00×
Cost of revenue
₹416.3M
7.33%
0.99×
Operating expenses
₹183.0M
7.81%
1.03×
Property and equipment
17.42%
Cash and investments
16.93%
Spread over hurdle
(1.67%)