234.9
Revenue₹M
276.5
299.3
316.8
337.7
365.3
386.1
419.8
447.3
469.9
493.6
259.7
6.20%
6.57%
55
17.85
Revenue growth%
28.11
26.93
28.70
30.06
28.80
27.75
25.56
25.82
27.96
26.96
11.69
26.96
27.86
63
16.05
Gross margin%
5.01
6.87
5.26
2.75
5.39
4.81
3.70
1.45
0.40
0.40
16.38
1.45
4.26
51
22.71
Operating margin%
23.87
25.13
27.25
29.62
30.34
29.89
31.81
29.33
28.99
26.88
13.33
29.33
29.16
35
27.17
Net margin%
18.74
19.48
17.48
14.53
12.47
11.55
9.40
6.65
5.70
3.75
10.75
6.65
12.01
94
36.87
P/E ratio (avg)x
30.34
31.18
32.69
34.56
32.78
34.90
32.45
30.03
29.27
27.38
35.28
30.03
31.81
17
18.18
EV/EBITx
10.13
11.00
11.80
14.25
16.27
17.69
19.80
20.91
23.46
27.34
28.76
20.91
16.98
39
8.45
FCF yield (avg)%
6.21
8.26
5.69
7.42
10.29
9.82
8.89
11.01
8.45
10.73
25.83
9.82
8.67
87
29.92
FCF margin%
3.77
4.74
2.47
1.65
3.19
1.13
0.57
2.92
1.28
0.94
18.56
1.13
2.06
25
0.854
FCF / Net incomex
1.402
1.633
1.926
2.119
2.284
2.696
2.720
2.886
3.089
3.643
0.684
2.886
2.490
7
5.22
ROIC%
26.95
29.65
31.93
32.69
33.25
32.04
32.63
33.00
32.93
30.83
24.98
32.63
32.33
93
14.11
Return on equity%
23.96
23.74
24.40
24.68
23.20
25.64
28.47
26.66
28.58
28.88
20.99
28.47
25.16
92
10.35
Return on assets%
27.19
29.54
31.79
28.88
26.50
26.11
26.07
23.21
22.13
21.92
4.43
23.21
26.31
24
4.10
EPS₹
4.18
3.92
3.68
3.32
3.13
3.26
3.07
2.97
3.23
3.24
4.44
0.68%
(3.66%)
—
6.83
EPS growth%
24.31
27.17
26.21
25.90
25.87
24.10
24.82
21.84
21.95
21.42
18.38
21.95
24.57
75
2.74
Bookvalue per sh₹
3.05
3.37
3.48
3.78
3.78
4.06
4.45
4.63
5.22
5.97
1.26
9.55%
7.30%
—
3.13
FCF per share₹
5.51
5.02
5.48
5.97
6.67
7.40
7.73
7.58
6.80
6.14
1.64
(1.62%)
1.44%
—
2.81
Dividend per sh₹
7.14
7.60
8.14
8.66
9.81
11.20
10.96
11.51
12.02
12.32
2.59
4.66%
7.01%
—
29.92
Div yield (avg)%
6.32
7.09
8.27
8.54
6.64
9.32
8.71
7.09
5.58
5.68
29.33
7.09
7.09
30
7.59
Payout ratio%
25.33
26.75
26.42
26.42
28.18
26.40
29.34
26.43
25.12
26.74
18.25
26.43
26.42
84
87.20
Shares (diluted)M
85.53
81.47
78.46
86.40
78.94
86.73
81.67
81.53
75.00
69.38
84.64
(2.55%)
(1.96%)
24
12.39
Buyback yield%
15.02
12.76
11.54
9.04
9.43
9.53
12.11
11.28
11.75
9.26
16.95
11.28
11.41
28
0.587
D/E ratiox
2.696
2.993
3.104
3.518
3.962
3.823
4.342
4.605
5.319
5.810
0.686
4.605
3.892
47
202.2
Enterprise value₹M
75.46
75.65
83.27
89.19
91.75
101.6
110.6
109.6
118.9
133.1
37.75
7.72%
5.34%
72
93.68
LT debt₹M
93.42
102.6
108.0
94.90
103.4
98.87
99.14
100.3
94.24
94.85
81.00
(1.71%)
0.05%
55
Revenue
₹493.6M
6.57%
1.00×
Cost of revenue
₹334.1M
6.41%
0.99×
Operating expenses
₹97.68M
6.96%
1.04×
Goodwill & intangibles
20.24%