170.1
Revenue₹M
495.7
514.0
524.9
552.6
579.0
600.4
608.6
640.1
642.3
674.3
178.5
3.09%
3.19%
48
27.75
Revenue growth%
34.92
32.86
32.84
30.48
32.28
29.77
27.30
29.93
31.11
29.85
24.24
29.85
30.79
84
5.74
Gross margin%
19.55
17.01
18.45
19.60
21.06
22.86
24.11
22.34
24.49
26.60
3.73
24.11
21.70
61
9.94
Operating margin%
22.15
23.17
24.90
24.34
23.52
22.95
20.43
18.22
18.43
18.92
6.86
18.92
22.55
58
18.97
Net margin%
15.99
18.30
20.60
20.79
19.67
20.07
19.63
18.04
15.67
17.24
12.39
18.04
18.97
21
34.18
P/E ratio (avg)x
26.30
26.84
29.05
30.45
34.70
35.05
39.10
40.37
42.79
39.94
14.15
39.94
34.88
13
21.30
EV/EBITx
37.54
40.03
37.24
40.77
38.94
37.96
34.72
32.44
31.50
32.75
24.66
32.75
37.39
81
14.00
FCF yield (avg)%
23.58
22.60
23.90
26.02
27.39
28.30
29.17
26.76
26.16
27.64
24.67
27.64
26.46
83
28.80
FCF margin%
20.38
17.85
18.53
17.55
15.17
16.04
14.14
13.36
13.30
15.62
16.72
14.14
15.83
12
1.732
FCF / Net incomex
0.454
0.464
0.434
0.459
0.387
0.390
0.333
0.314
0.288
0.253
1.031
0.314
0.388
47
17.62
ROIC%
9.52
8.99
11.91
8.97
11.42
12.33
10.65
10.51
8.85
6.66
12.81
10.51
10.01
30
13.04
Return on equity%
10.03
12.74
12.65
11.49
10.64
11.93
11.74
10.01
7.77
10.01
26.99
10.01
11.06
68
3.69
Return on assets%
14.77
14.60
12.39
14.74
15.17
13.09
15.53
12.60
11.13
12.48
22.00
12.60
13.85
79
4.15
EPS₹
11.25
11.70
12.04
11.20
11.36
11.78
11.73
12.65
13.85
13.90
4.48
4.12%
2.92%
—
29.91
EPS growth%
16.69
13.95
16.35
15.29
14.70
15.93
16.39
15.66
13.68
16.50
18.32
15.93
15.79
40
24.78
Bookvalue per sh₹
19.98
20.35
20.20
21.19
21.83
22.97
25.54
24.93
23.52
26.50
24.20
3.95%
3.01%
—
4.20
FCF per share₹
25.08
25.49
28.80
28.30
29.65
29.62
29.60
31.09
34.87
37.51
8.18
4.82%
5.09%
—
21.04
Dividend per sh₹
12.44
12.30
11.56
11.41
12.83
14.05
14.13
13.71
13.59
14.64
5.60
2.68%
1.09%
—
5.55
Div yield (avg)%
7.94
9.58
8.37
7.95
9.65
7.97
7.49
5.31
3.29
0.40
25.67
5.31
7.95
89
16.91
Payout ratio%
6.97
4.29
3.48
6.46
5.62
7.74
8.89
6.29
8.72
6.21
8.29
7.74
6.38
17
15.84
Shares (diluted)M
10.77
11.30
12.20
11.71
11.69
10.85
10.93
12.12
13.61
12.63
15.22
1.56%
0.78%
84
15.04
Buyback yield%
9.51
9.08
9.32
8.35
11.21
12.14
10.56
7.68
6.67
4.64
16.09
7.68
9.20
60
1.505
D/E ratiox
1.236
1.190
1.296
1.390
1.313
1.331
1.257
1.407
1.605
1.675
1.658
1.407
1.322
51
485.1
Enterprise value₹M
334.6
334.3
326.6
331.7
356.6
344.7
319.8
349.7
394.3
409.0
618.8
2.78%
2.48%
17
503.6
LT debt₹M
77.54
87.74
96.07
88.50
86.71
87.22
80.40
74.15
72.71
76.72
321.5
(2.42%)
0.94%
11
Revenue
₹674.3M
3.19%
1.00×
Cost of revenue
₹472.0M
3.19%
1.00×
Operating expenses
₹145.5M
3.95%
1.08×
Cash and investments
18.59%
Goodwill & intangibles
17.43%
Spread over hurdle
(8.92%)