350.2
Revenue₹M
326.6
337.3
355.8
366.6
388.5
410.0
425.6
444.4
469.5
490.0
368.6
4.75%
4.60%
95
22.85
Revenue growth%
4.61
7.30
9.17
9.63
10.65
10.47
9.11
6.52
7.39
8.83
10.95
8.83
8.97
74
13.03
Gross margin%
3.57
3.83
5.69
3.82
1.14
2.41
1.70
0.40
1.16
0.40
25.71
1.16
2.06
64
22.91
Operating margin%
30.28
28.53
28.63
29.51
31.58
32.21
33.44
35.20
38.09
37.03
29.54
35.20
31.90
94
15.61
Net margin%
4.67
5.16
8.01
10.48
8.34
5.56
5.48
4.82
2.54
4.40
19.21
4.82
5.32
76
34.13
P/E ratio (avg)x
14.70
16.21
17.72
17.08
17.07
17.65
17.08
18.16
16.36
15.75
31.63
17.08
17.07
48
17.81
EV/EBITx
12.61
15.28
14.91
16.05
16.92
16.61
20.05
24.01
24.81
24.77
36.75
24.01
16.77
63
22.95
FCF yield (avg)%
7.13
7.44
7.29
7.74
7.93
9.04
7.66
6.00
3.49
6.33
26.33
6.33
7.37
45
18.38
FCF margin%
22.14
24.73
26.90
29.79
31.56
28.79
28.17
29.81
32.02
34.89
15.74
29.81
29.29
90
0.367
FCF / Net incomex
1.151
1.298
1.318
1.178
1.146
1.228
1.201
1.118
1.099
1.050
1.218
1.118
1.165
67
9.69
ROIC%
18.67
17.78
20.21
18.09
17.72
17.89
19.07
20.18
18.22
19.94
17.12
19.07
18.44
76
3.39
Return on equity%
15.75
15.38
17.84
20.83
23.54
26.26
27.80
29.04
27.23
29.22
11.78
27.80
24.90
87
7.78
Return on assets%
8.53
7.56
10.20
13.20
13.80
15.40
13.41
15.64
13.18
14.36
10.15
14.36
13.30
58
15.80
EPS₹
3.36
3.51
4.00
3.79
4.35
4.76
4.90
4.61
5.00
5.70
17.28
5.57%
6.24%
—
24.28
EPS growth%
27.30
29.80
30.29
32.91
30.94
30.20
32.18
31.34
28.48
30.47
10.05
30.47
30.38
56
13.11
Bookvalue per sh₹
8.22
8.86
7.94
7.33
7.30
7.07
6.25
6.45
6.29
6.02
17.53
(3.80%)
(2.71%)
—
8.04
FCF per share₹
8.56
8.28
9.24
9.31
9.03
9.77
11.15
12.66
12.25
12.41
13.17
6.57%
4.25%
—
2.51
Dividend per sh₹
5.73
5.37
5.61
6.40
7.29
8.28
8.49
8.17
9.00
8.51
7.02
3.14%
4.34%
—
26.35
Div yield (avg)%
12.98
15.14
13.24
10.78
11.19
11.11
12.89
10.61
13.22
15.41
25.02
12.89
12.93
74
26.01
Payout ratio%
17.04
15.12
15.97
17.62
19.30
21.98
20.46
17.76
17.88
16.78
14.37
17.88
17.69
5
18.41
Shares (diluted)M
28.10
27.50
27.94
26.35
26.73
28.18
27.79
26.43
29.69
32.56
17.64
4.02%
2.08%
71
5.90
Buyback yield%
0.40
0.40
0.40
0.40
0.85
3.80
5.88
6.84
8.55
7.77
29.05
6.84
2.32
23
1.008
D/E ratiox
1.753
1.747
1.920
1.994
2.254
2.432
2.789
3.176
3.119
3.472
0.936
3.119
2.343
88
296.5
Enterprise value₹M
297.1
297.4
291.3
345.3
391.8
471.3
502.3
549.8
654.7
668.9
36.22
11.29%
8.86%
22
0.377
LT debt₹B
0.547
0.654
0.635
0.617
0.738
0.733
0.716
0.805
0.943
1.121
0.304
8.73%
8.97%
59
Revenue
₹490.0M
4.60%
1.00×
Cost of revenue
₹333.9M
4.63%
1.00×
Operating expenses
₹54.67M
5.15%
1.05×
Cash and investments
20.73%
Spread over hurdle
(7.29%)