143.3
Revenue₹M
514.2
547.9
582.7
611.5
669.7
726.5
772.2
828.4
874.8
929.9
159.6
6.79%
6.93%
42
6.14
Revenue growth%
21.46
19.48
19.62
20.64
19.58
17.34
18.42
20.12
21.34
20.15
13.01
20.12
19.87
57
3.82
Gross margin%
8.90
11.14
11.31
11.55
13.23
14.60
13.24
12.33
13.47
13.96
15.48
13.47
12.78
17
24.76
Operating margin%
12.53
14.51
13.06
13.42
12.60
12.53
15.30
16.65
18.64
18.05
10.01
16.65
13.96
33
28.03
Net margin%
14.01
16.85
18.82
18.17
18.99
19.13
20.72
21.00
18.72
17.56
7.98
19.13
18.77
41
9.349
P/E ratio (avg)x
34.98
36.60
39.22
36.57
37.45
42.08
40.36
39.61
44.16
45.92
9.241
42.08
39.42
9
24.80
EV/EBITx
15.41
16.43
16.61
15.63
17.12
18.57
17.71
18.05
19.96
19.92
12.56
18.57
17.41
55
17.96
FCF yield (avg)%
20.21
19.69
18.05
16.87
16.67
19.02
19.99
22.19
24.14
21.97
13.16
21.97
19.84
70
2.07
FCF margin%
14.13
16.74
17.20
18.93
19.38
22.10
24.07
23.11
21.84
23.84
6.30
23.11
20.61
65
0.967
FCF / Net incomex
0.516
0.612
0.713
0.726
0.711
0.769
0.767
0.832
0.940
1.016
1.458
0.832
0.746
45
24.09
ROIC%
13.11
13.33
10.54
7.67
6.52
7.66
6.24
5.60
3.55
6.22
7.81
6.22
7.09
24
3.69
Return on equity%
1.91
0.40
2.93
0.91
1.59
0.40
0.45
0.40
0.40
0.40
16.83
0.40
0.43
36
15.13
Return on assets%
7.20
9.06
7.50
8.62
7.62
9.87
7.42
10.27
12.74
11.28
13.02
10.27
8.84
6
4.53
EPS₹
6.97
7.73
9.04
9.15
9.64
11.21
11.65
12.36
14.43
16.63
4.64
11.53%
9.53%
—
20.07
EPS growth%
20.04
22.92
23.12
23.05
22.19
21.75
24.57
25.04
24.46
22.87
9.03
24.46
22.98
66
3.42
Bookvalue per sh₹
2.81
3.13
3.65
3.71
3.69
4.43
4.67
5.00
4.86
5.78
3.03
9.42%
9.07%
—
1.60
FCF per share₹
5.91
6.20
5.72
5.78
6.09
6.13
5.55
5.72
6.37
6.69
2.92
1.92%
1.69%
—
4.73
Dividend per sh₹
2.12
2.45
2.50
2.92
2.86
3.06
3.42
3.99
4.09
4.01
4.18
6.99%
7.58%
—
17.09
Div yield (avg)%
6.31
4.60
4.47
2.90
5.85
6.29
3.51
2.05
0.40
2.58
22.09
2.58
3.99
11
6.06
Payout ratio%
3.10
0.46
2.90
4.22
3.14
6.11
5.43
4.98
7.53
5.42
15.13
5.43
4.60
17
101.7
Shares (diluted)M
88.22
79.01
77.36
69.30
61.71
56.98
54.75
58.20
53.26
57.01
106.5
(1.57%)
(4.68%)
88
24.39
Buyback yield%
15.69
13.74
11.08
9.53
8.96
7.56
5.83
7.59
9.24
6.89
2.84
7.56
9.10
87
0.975
D/E ratiox
1.275
1.254
1.242
1.313
1.424
1.569
1.724
1.639
1.624
1.619
0.964
1.624
1.497
18
0.252
Enterprise value₹B
1.296
1.532
1.802
1.945
2.313
2.388
2.452
2.616
2.723
3.038
0.643
5.60%
9.63%
58
0.443
LT debt₹B
0.827
0.903
1.039
1.039
1.009
1.133
1.050
1.121
1.274
1.212
0.243
3.73%
4.76%
89
Revenue
₹929.9M
6.93%
1.00×
Cost of revenue
₹650.9M
6.93%
1.00×
Operating expenses
₹202.7M
7.03%
1.01×
Goodwill & intangibles
15.23%
Cash and investments
15.03%
Spread over hurdle
37.54%