169.0
Revenue₹M
405.1
424.4
444.0
456.0
471.9
490.5
516.8
526.2
536.2
570.6
186.2
3.87%
3.69%
76
4.40
Revenue growth%
10.62
8.92
11.64
11.79
9.80
12.51
12.73
12.81
10.00
8.90
12.03
12.51
11.13
77
24.90
Gross margin%
12.88
14.33
17.23
14.59
12.21
10.08
11.74
10.18
11.73
13.57
5.57
11.73
12.55
54
26.39
Operating margin%
13.92
14.92
14.96
16.72
16.64
16.64
18.35
21.16
19.43
17.43
22.53
18.35
16.68
39
21.31
Net margin%
24.33
26.81
26.22
27.43
26.92
27.81
29.12
31.60
34.27
31.32
11.26
31.32
27.62
77
20.43
P/E ratio (avg)x
50.47
57.50
68.58
76.01
77.38
88.67
106.1
105.5
105.9
115.5
13.31
105.9
83.03
26
30.57
EV/EBITx
43.60
46.28
46.81
46.23
47.33
51.59
59.10
59.74
67.30
74.25
8.801
59.74
49.46
31
3.58
FCF yield (avg)%
30.30
32.08
31.99
34.36
31.38
31.60
32.02
29.05
30.88
29.31
29.93
30.88
31.49
73
16.62
FCF margin%
19.20
20.73
20.51
19.25
17.99
20.98
22.67
24.49
23.54
20.64
5.93
22.67
20.68
68
0.523
FCF / Net incomex
1.494
1.562
1.797
1.905
1.953
2.174
2.229
2.455
2.778
3.071
0.331
2.455
2.064
28
15.42
ROIC%
26.48
23.85
22.41
21.61
19.65
21.71
19.66
16.76
17.55
19.95
16.79
19.66
20.78
91
7.96
Return on equity%
11.80
12.65
12.63
13.47
12.70
12.58
10.02
8.41
8.63
8.73
7.68
8.73
12.19
76
2.01
Return on assets%
12.23
9.70
6.88
3.98
2.26
4.78
5.09
3.65
2.28
4.39
13.05
4.39
4.58
33
10.76
EPS₹
14.29
14.63
14.77
13.91
14.70
15.24
14.37
15.19
14.47
13.63
11.65
(1.50%)
(1.32%)
—
4.97
EPS growth%
0.95
0.40
2.92
2.97
5.70
6.29
5.51
4.49
4.50
3.93
11.05
4.50
4.21
89
14.38
Bookvalue per sh₹
22.20
23.32
25.29
28.62
32.93
38.33
39.33
44.85
42.23
49.23
9.31
8.38%
7.75%
—
22.90
FCF per share₹
11.62
12.58
13.43
14.37
13.59
12.93
12.40
13.32
13.52
13.39
16.53
(0.30%)
1.48%
—
23.94
Dividend per sh₹
22.19
23.52
26.36
30.02
29.11
29.43
30.84
33.31
37.51
42.55
10.92
7.89%
6.42%
—
9.46
Div yield (avg)%
2.23
1.75
3.09
2.96
5.38
3.66
6.59
9.14
11.05
10.65
2.71
9.14
4.52
35
3.01
Payout ratio%
17.80
15.87
14.64
17.04
17.65
15.01
14.79
14.15
12.41
12.83
10.14
14.15
14.90
6
11.62
Shares (diluted)M
8.881
8.153
8.902
8.621
9.107
8.522
9.156
10.03
8.807
7.947
11.79
(2.69%)
(0.40%)
34
27.98
Buyback yield%
12.12
11.07
10.83
11.27
10.11
9.88
7.12
8.13
8.09
9.71
9.95
8.13
9.99
68
1.413
D/E ratiox
1.284
1.316
1.340
1.487
1.476
1.639
1.830
1.762
1.701
1.693
0.501
1.701
1.563
49
434.8
Enterprise value₹M
96.14
87.89
78.43
72.51
70.41
73.57
69.56
64.13
72.32
72.76
101.1
0.66%
(3.59%)
46
434.2
LT debt₹M
60.94
67.41
70.78
71.94
81.99
91.61
106.2
105.2
120.4
134.1
242.8
10.34%
9.50%
30
Revenue
₹570.6M
3.69%
1.00×
Cost of revenue
₹330.6M
3.69%
1.00×
Operating expenses
₹105.5M
3.99%
1.03×
Goodwill & intangibles
20.56%
Spread over hurdle
60.29%