345.7
Revenue₹M
598.2
621.9
639.5
662.4
701.4
743.5
764.0
798.7
846.7
883.4
369.5
4.72%
4.62%
12
5.40
Revenue growth%
13.58
12.59
12.80
13.39
14.61
15.87
13.62
14.03
14.41
17.14
5.74
14.41
13.83
56
26.33
Gross margin%
28.66
30.17
28.71
27.89
25.52
24.37
23.67
22.54
24.17
26.04
15.87
24.17
25.78
28
28.85
Operating margin%
25.56
27.92
28.40
29.83
31.36
34.36
32.99
32.85
35.62
36.81
16.46
34.36
32.10
90
15.28
Net margin%
27.02
27.16
28.52
29.86
32.27
31.35
31.75
33.38
34.68
32.36
21.74
32.36
31.55
78
35.62
P/E ratio (avg)x
27.82
28.02
30.45
30.00
35.28
40.70
44.86
48.46
54.12
61.61
25.07
48.46
37.99
50
35.36
EV/EBITx
23.00
23.91
25.77
25.36
28.11
31.72
34.83
33.38
39.38
46.67
25.98
34.83
29.91
86
25.30
FCF yield (avg)%
5.50
3.57
2.89
4.34
6.41
6.54
5.21
5.48
3.09
0.46
25.32
5.21
4.78
10
14.88
FCF margin%
20.24
20.07
22.15
20.88
18.66
17.62
20.07
22.25
20.47
22.79
27.33
20.47
20.36
75
1.430
FCF / Net incomex
0.215
0.205
0.215
0.218
0.217
0.250
0.280
0.276
0.319
0.346
1.079
0.280
0.234
38
22.71
ROIC%
25.48
27.47
26.67
29.57
30.79
29.92
28.47
30.54
31.90
31.52
15.89
30.54
29.75
84
29.17
Return on equity%
20.57
17.65
15.48
12.92
14.52
12.77
11.59
8.72
10.70
8.03
25.21
10.70
12.84
20
16.93
Return on assets%
28.73
29.96
32.73
31.44
30.43
33.21
31.34
30.71
33.58
35.27
19.24
33.21
31.39
83
11.32
EPS₹
8.05
8.16
9.56
11.31
11.62
13.54
14.88
17.43
19.36
21.41
12.32
13.00%
11.30%
—
3.00
EPS growth%
7.24
9.02
10.70
11.11
9.14
6.97
8.11
9.86
10.14
8.30
23.22
8.30
9.08
49
12.98
Bookvalue per sh₹
19.73
21.85
20.00
22.30
21.39
21.58
22.26
19.88
20.39
18.67
26.20
(2.68%)
(1.59%)
—
13.59
FCF per share₹
23.51
24.38
27.83
26.53
28.34
29.35
28.47
29.76
33.97
31.91
21.92
2.40%
3.70%
—
29.66
Dividend per sh₹
24.22
23.44
23.14
22.39
21.23
21.41
20.16
21.56
21.63
19.14
33.84
(2.05%)
(2.14%)
—
2.91
Div yield (avg)%
28.69
30.66
30.53
31.52
33.67
36.30
33.89
32.76
33.26
33.72
7.60
33.72
33.01
75
8.12
Payout ratio%
19.85
18.89
20.15
19.98
20.88
20.03
21.91
22.01
20.59
22.86
21.96
21.91
20.37
66
21.14
Shares (diluted)M
29.94
29.32
30.39
31.02
35.99
38.49
45.87
52.69
56.73
59.42
21.11
10.55%
7.02%
77
12.52
Buyback yield%
11.56
13.96
11.79
13.11
11.37
10.43
13.19
12.14
11.40
10.09
14.21
11.40
11.67
23
1.378
D/E ratiox
0.986
1.094
1.115
1.126
1.141
1.318
1.548
1.502
1.520
1.828
0.103
1.520
1.230
32
111.0
Enterprise value₹M
532.9
523.8
499.6
464.8
401.0
366.7
345.0
345.8
322.1
282.4
564.7
(6.77%)
(7.27%)
29
792.9
LT debt₹M
299.6
336.6
342.8
377.0
436.8
415.8
407.2
397.2
431.5
416.7
549.1
(0.94%)
4.61%
29
Revenue
₹883.4M
4.62%
1.00×
Cost of revenue
₹618.4M
4.62%
1.00×
Operating expenses
₹168.2M
4.03%
0.94×
Goodwill & intangibles
16.85%
Spread over hurdle
(8.36%)