254.1
Revenue₹M
466.6
495.6
532.8
576.3
619.0
662.2
696.5
740.5
791.1
829.5
276.2
6.03%
6.71%
67
2.74
Revenue growth%
32.81
35.53
32.67
31.65
32.45
34.93
34.76
31.80
32.67
30.35
10.53
32.67
32.67
14
23.65
Gross margin%
21.89
22.70
22.84
20.72
23.25
21.32
21.70
21.30
20.79
18.66
21.78
21.30
21.51
69
29.78
Operating margin%
5.41
7.06
9.56
11.37
13.69
12.30
13.33
14.50
14.05
16.38
14.03
14.05
12.82
30
24.23
Net margin%
7.49
4.62
6.69
9.50
6.60
4.69
3.77
1.43
0.40
0.40
18.65
1.43
4.65
79
21.46
P/E ratio (avg)x
37.56
40.11
42.25
46.98
51.03
54.06
54.13
63.42
70.27
79.73
23.02
63.42
52.55
91
34.62
EV/EBITx
9.531
9.303
10.19
10.21
9.627
10.81
12.42
11.87
13.01
14.56
9.102
12.42
10.51
64
27.85
FCF yield (avg)%
9.61
8.29
6.75
3.94
4.99
2.98
1.72
0.61
0.40
0.40
16.69
0.61
3.46
79
3.47
FCF margin%
24.36
22.21
22.44
22.60
22.39
20.80
21.53
21.02
22.63
22.94
4.30
21.53
22.41
8
0.414
FCF / Net incomex
0.965
1.137
1.150
1.201
1.233
1.317
1.425
1.548
1.563
1.705
0.984
1.548
1.275
8
21.62
ROIC%
2.71
3.39
1.33
2.78
2.75
4.28
6.81
9.65
7.63
10.26
17.54
7.63
3.84
18
2.44
Return on equity%
11.26
11.15
8.26
6.61
7.86
6.80
5.58
6.19
4.26
3.74
12.45
5.58
6.70
70
22.29
Return on assets%
2.21
3.55
4.64
5.57
4.44
5.32
8.10
7.91
5.10
7.41
19.64
7.41
5.21
32
11.69
EPS₹
3.77
3.64
3.68
4.08
3.91
3.78
3.80
3.97
3.74
3.43
12.76
(2.58%)
(1.41%)
—
20.38
EPS growth%
20.58
23.46
24.11
23.56
25.07
25.32
24.75
22.61
24.57
22.06
23.12
24.57
23.84
11
7.00
Bookvalue per sh₹
7.06
8.43
9.02
9.61
10.77
12.61
14.38
14.92
16.47
16.50
3.53
8.91%
10.06%
—
7.72
FCF per share₹
7.54
7.55
7.90
6.95
7.48
7.37
6.49
5.96
6.20
6.52
13.70
(2.69%)
(2.10%)
—
6.51
Dividend per sh₹
11.98
12.17
11.63
11.53
11.51
11.74
12.59
12.70
11.61
12.04
12.32
0.90%
0.63%
—
29.71
Div yield (avg)%
16.30
18.69
17.48
14.51
11.64
10.49
8.78
11.09
9.11
11.49
21.38
10.49
11.56
10
15.73
Payout ratio%
27.11
29.25
27.76
26.86
29.56
29.97
28.39
29.56
31.28
34.20
15.35
29.97
29.41
90
18.55
Shares (diluted)M
13.44
11.71
10.14
10.52
9.400
9.725
9.842
9.135
8.220
8.059
18.74
(3.03%)
(6.29%)
93
9.21
Buyback yield%
20.42
22.99
24.81
22.76
25.70
25.40
25.85
23.53
25.51
28.17
23.50
25.51
25.11
55
0.878
D/E ratiox
1.576
1.555
1.812
1.901
2.300
2.351
2.843
2.777
3.290
3.947
1.014
2.843
2.326
44
454.9
Enterprise value₹M
712.5
699.2
681.9
654.6
734.5
832.2
832.1
866.2
858.8
789.1
146.3
1.44%
1.91%
84
693.6
LT debt₹M
98.18
100.6
111.7
126.0
120.1
113.0
107.4
112.1
103.3
107.2
71.13
(2.25%)
0.98%
65
Revenue
₹829.5M
6.71%
1.00×
Cost of revenue
₹440.4M
6.75%
1.00×
Operating expenses
₹164.3M
6.47%
0.98×
Cash and investments
18.41%
Spread over hurdle
(4.53%)