28.79
Revenue₹M
478.0
494.3
531.0
549.4
583.3
621.9
664.5
689.7
739.3
779.7
31.56
5.98%
5.60%
37
20.37
Revenue growth%
21.03
19.21
17.24
19.52
18.20
20.16
17.93
20.22
22.93
20.67
18.25
20.22
19.84
26
21.17
Gross margin%
15.06
17.82
17.92
15.10
14.84
13.97
12.95
15.46
14.25
16.80
28.76
14.25
15.08
16
4.21
Operating margin%
9.21
11.34
9.21
6.53
8.79
6.12
7.81
10.51
8.00
5.46
15.83
7.81
8.39
71
5.78
Net margin%
14.71
16.50
13.64
12.99
15.89
16.12
13.17
11.14
8.62
7.17
3.24
11.14
13.40
37
27.99
P/E ratio (avg)x
32.60
38.70
39.43
38.69
39.30
42.90
43.17
43.35
43.65
45.38
13.48
43.35
41.17
85
18.24
EV/EBITx
38.69
45.97
51.22
54.21
59.63
60.95
67.54
73.45
82.10
97.65
37.43
73.45
60.29
37
14.12
FCF yield (avg)%
11.80
14.12
16.22
17.93
19.10
20.64
19.90
19.46
19.25
18.64
22.36
19.46
18.87
13
3.80
FCF margin%
16.29
14.69
17.66
20.43
19.48
21.30
20.60
17.61
15.83
18.78
4.84
18.78
18.22
28
0.355
FCF / Net incomex
0.974
1.020
1.098
1.214
1.278
1.314
1.559
1.858
1.934
2.216
1.467
1.858
1.296
39
19.09
ROIC%
6.68
6.31
5.37
7.95
8.85
11.78
11.92
12.07
10.10
9.88
10.58
11.78
9.37
46
20.27
Return on equity%
19.67
17.20
18.88
16.90
16.95
17.64
15.76
17.96
19.00
16.99
5.55
17.64
17.42
33
13.84
Return on assets%
11.42
13.26
12.03
9.03
7.40
6.03
3.96
2.36
2.46
0.94
19.57
2.46
6.72
8
6.67
EPS₹
7.66
8.35
8.92
9.97
9.54
10.31
10.65
10.01
10.88
11.22
7.34
3.29%
4.39%
—
15.52
EPS growth%
29.11
30.33
30.11
28.69
25.79
24.59
24.54
24.46
25.22
26.47
11.98
24.59
26.13
57
8.29
Bookvalue per sh₹
7.53
8.29
7.63
8.44
8.01
7.27
7.94
8.35
7.83
7.48
2.50
(1.36%)
0.25%
—
3.22
FCF per share₹
11.41
11.02
12.60
14.95
16.07
16.51
18.35
17.90
19.82
21.21
10.23
5.71%
6.04%
—
3.11
Dividend per sh₹
6.50
6.52
6.50
6.85
7.05
7.02
6.47
7.04
6.94
7.42
4.15
1.05%
0.90%
—
3.08
Div yield (avg)%
21.30
22.17
23.81
25.94
28.40
25.48
23.01
25.59
28.32
30.91
17.45
25.59
25.54
19
15.31
Payout ratio%
26.91
25.00
23.04
24.51
26.84
25.35
23.64
22.23
19.68
17.84
20.82
22.23
24.07
22
23.31
Shares (diluted)M
21.07
23.44
24.02
24.36
23.70
26.17
27.40
28.91
27.54
29.48
23.77
4.46%
2.84%
68
6.66
Buyback yield%
23.00
20.47
20.88
19.09
19.98
18.79
17.25
16.78
17.17
14.19
17.39
17.17
18.94
7
1.794
D/E ratiox
1.795
1.917
1.959
2.091
1.996
2.040
1.921
1.856
1.979
2.125
1.740
1.979
1.969
90
616.3
Enterprise value₹M
414.9
452.4
522.0
595.3
641.6
763.8
741.9
784.2
803.9
887.9
604.2
6.71%
8.43%
77
301.8
LT debt₹M
458.5
499.2
437.9
457.8
403.5
412.6
402.1
391.9
426.4
414.4
382.3
0.54%
(2.11%)
63
Revenue
₹779.7M
5.60%
1.00×
Cost of revenue
₹507.7M
5.94%
1.03×
Operating expenses
₹187.7M
4.90%
0.94×
Spread over hurdle
(9.73%)