210.1
Revenue₹M
232.5
245.2
261.4
277.6
305.4
335.1
365.8
391.1
427.6
466.2
230.5
8.83%
8.01%
66
12.68
Revenue growth%
16.56
13.78
11.15
13.96
11.54
8.81
9.46
11.76
11.38
14.09
19.43
11.38
11.65
13
5.39
Gross margin%
11.13
10.08
7.61
9.66
6.88
9.40
12.00
13.76
14.61
14.56
9.78
13.76
10.60
33
21.78
Operating margin%
7.87
10.08
10.80
11.24
9.11
9.45
7.67
6.88
9.00
6.50
24.90
7.67
9.06
21
15.23
Net margin%
13.68
12.47
12.12
9.14
7.56
8.73
6.19
3.51
5.15
4.53
28.58
5.15
8.14
31
8.178
P/E ratio (avg)x
14.33
14.36
15.68
16.57
19.01
18.27
20.48
20.60
22.61
26.26
18.81
20.60
18.64
21
9.419
EV/EBITx
31.40
28.61
27.67
26.97
28.40
25.19
23.70
25.29
21.70
18.65
12.92
23.70
26.13
27
3.70
FCF yield (avg)%
15.14
12.54
10.41
10.27
8.19
10.53
7.72
5.58
6.05
4.36
17.46
6.05
9.23
17
17.09
FCF margin%
20.01
20.85
23.74
22.95
23.21
25.37
24.05
22.19
23.87
22.90
11.64
23.87
23.08
29
1.660
FCF / Net incomex
1.875
1.750
1.632
1.412
1.456
1.253
1.076
1.172
1.221
1.298
1.746
1.221
1.355
87
2.18
ROIC%
8.41
11.23
8.54
10.96
12.79
15.10
17.77
15.49
18.21
18.39
14.06
17.77
13.94
77
18.10
Return on equity%
27.55
24.95
27.21
24.52
23.64
23.54
24.22
24.56
22.73
19.91
12.45
23.54
24.37
77
3.76
Return on assets%
10.37
9.92
10.71
13.26
11.20
11.98
10.93
8.94
7.94
5.03
16.16
8.94
10.54
77
24.08
EPS₹
49.03
59.06
58.18
68.29
66.55
75.49
79.64
86.88
90.30
94.41
24.66
7.25%
8.40%
—
13.29
EPS growth%
6.50
6.79
4.09
3.70
3.69
4.89
7.07
7.58
9.62
8.57
12.43
7.58
6.65
91
6.82
Bookvalue per sh₹
35.09
35.34
34.93
35.20
32.55
30.24
30.75
30.96
32.21
32.58
30.14
0.02%
(1.18%)
—
15.38
FCF per share₹
28.21
26.19
25.57
24.03
25.51
25.00
22.89
21.05
21.97
20.57
12.84
(4.22%)
(3.47%)
—
28.46
Dividend per sh₹
22.59
24.28
28.93
30.59
31.85
33.81
32.86
32.28
33.42
37.63
23.16
3.40%
6.83%
—
14.37
Div yield (avg)%
27.51
29.97
28.39
26.22
28.55
30.74
28.07
29.00
28.20
30.88
11.87
29.00
28.47
89
8.65
Payout ratio%
6.15
4.57
4.80
2.07
0.40
2.10
2.99
5.28
4.98
7.35
15.67
4.98
4.69
56
11.88
Shares (diluted)M
15.01
16.76
17.94
19.38
17.86
17.75
17.93
16.55
16.85
19.29
11.81
1.55%
2.57%
41
23.76
Buyback yield%
20.25
21.81
20.28
21.11
19.46
21.34
18.91
17.36
14.63
17.17
19.03
17.36
19.85
94
1.203
D/E ratiox
0.782
0.710
0.758
0.743
0.669
0.721
0.729
0.807
0.784
0.821
0.421
0.784
0.750
75
91.46
Enterprise value₹M
282.0
258.5
225.8
231.5
203.3
200.9
201.5
206.8
199.2
203.3
124.7
—
(3.72%)
40
255.3
LT debt₹M
268.5
301.4
271.7
251.5
250.6
279.4
303.3
316.7
332.6
357.3
248.3
7.35%
2.36%
93
Revenue
₹466.2M
8.01%
1.00×
Cost of revenue
₹243.9M
7.96%
1.00×
Operating expenses
₹68.68M
8.39%
1.04×
Cash and investments
19.48%
Spread over hurdle
(1.00%)