374.0
Revenue₹M
417.6
422.8
447.9
473.3
479.9
498.9
510.4
538.5
553.4
566.7
405.7
3.38%
3.27%
78
17.49
Revenue growth%
24.84
22.94
20.94
21.27
19.21
21.20
19.32
17.89
20.78
22.09
27.73
20.78
21.07
58
26.08
Gross margin%
22.22
24.04
24.90
26.69
25.32
27.03
27.95
30.83
31.08
33.38
29.54
30.83
26.86
60
21.65
Operating margin%
17.84
16.34
14.37
15.68
14.43
16.93
19.04
16.25
14.02
11.51
14.44
16.25
15.96
80
16.44
Net margin%
6.60
5.54
6.68
8.35
10.55
12.25
14.90
12.14
9.24
7.64
8.95
12.14
8.79
77
35.35
P/E ratio (avg)x
19.15
18.42
19.01
19.79
19.64
22.24
26.21
25.68
29.42
31.69
27.71
26.21
21.01
38
22.97
EV/EBITx
39.77
41.40
38.45
40.37
40.25
39.99
37.46
35.49
37.56
39.82
20.96
37.56
39.79
44
20.21
FCF yield (avg)%
14.65
12.17
14.06
12.34
13.08
11.58
9.47
10.21
9.70
12.03
29.65
10.21
12.10
26
29.03
FCF margin%
4.05
5.31
4.69
3.22
4.72
6.64
4.93
3.14
4.72
2.09
21.49
4.72
4.70
39
0.292
FCF / Net incomex
1.358
1.486
1.619
1.600
1.746
1.632
1.822
1.697
1.895
1.851
1.032
1.822
1.665
33
24.41
ROIC%
6.08
8.45
8.20
10.25
9.07
7.00
7.14
8.65
8.80
6.75
25.76
7.14
8.32
15
5.18
Return on equity%
17.39
16.21
14.02
12.74
14.37
13.68
16.18
17.05
17.03
18.68
4.41
17.03
16.19
18
28.92
Return on assets%
4.51
4.09
6.13
7.79
5.43
8.12
7.72
9.46
7.52
4.83
11.39
7.72
6.83
19
6.09
EPS₹
10.41
10.32
12.00
12.04
14.05
13.70
13.68
14.38
16.31
17.12
6.27
4.03%
6.93%
—
29.80
EPS growth%
0.40
0.40
0.40
2.37
2.58
2.43
0.91
0.40
0.40
2.99
14.73
0.91
0.66
88
3.26
Bookvalue per sh₹
7.49
8.19
8.27
9.25
9.05
8.60
8.48
9.84
9.70
10.46
3.92
2.93%
4.43%
—
4.24
FCF per share₹
7.56
7.27
6.58
7.08
7.09
7.38
6.90
7.65
7.32
7.55
9.80
1.24%
(1.06%)
—
10.17
Dividend per sh₹
5.84
5.50
5.41
5.78
5.99
6.31
6.66
6.12
6.32
7.22
4.90
3.81%
2.23%
—
15.08
Div yield (avg)%
2.30
1.47
1.26
0.40
0.84
0.40
0.40
3.35
2.21
4.51
7.21
2.21
1.36
77
2.83
Payout ratio%
25.20
22.50
23.19
24.77
22.93
24.36
23.35
25.91
24.79
26.28
3.51
24.79
24.56
55
25.02
Shares (diluted)M
17.81
16.37
16.97
18.22
19.82
18.13
18.87
18.86
19.91
18.65
25.47
(1.21%)
0.39%
30
21.54
Buyback yield%
13.64
12.92
10.70
7.80
9.12
10.25
12.66
11.93
9.56
7.52
6.67
10.25
10.47
26
0.422
D/E ratiox
0.484
0.542
0.539
0.498
0.493
0.457
0.503
0.544
0.513
0.511
0.682
0.511
0.507
47
670.5
Enterprise value₹M
458.0
444.7
412.7
400.3
406.0
423.6
452.0
494.2
470.2
438.5
637.1
1.55%
0.26%
17
147.2
LT debt₹M
273.7
296.0
278.3
284.1
316.1
308.1
270.9
300.8
329.0
294.3
610.4
(1.42%)
1.01%
94
Revenue
₹566.7M
3.27%
1.00×
Cost of revenue
₹396.7M
3.27%
1.00×
Operating expenses
₹67.54M
4.11%
1.08×
Cash and investments
16.10%
Spread over hurdle
(1.14%)