199.8
Revenue₹M
218.6
238.7
252.1
269.9
297.2
324.6
355.3
379.3
403.5
437.3
215.7
8.03%
8.09%
73
19.22
Revenue growth%
9.66
7.68
4.69
3.67
2.23
2.51
2.26
0.40
0.40
0.40
18.00
0.40
2.38
12
12.98
Gross margin%
6.46
6.41
5.08
7.90
5.97
3.62
3.66
0.95
0.40
2.05
29.80
2.05
4.37
75
23.85
Operating margin%
30.91
30.10
27.98
26.35
28.90
26.36
25.99
27.33
28.69
30.00
13.57
27.33
28.33
43
21.83
Net margin%
17.41
18.24
17.12
16.47
13.83
11.85
13.67
14.40
11.70
13.61
15.63
13.61
14.12
39
22.81
P/E ratio (avg)x
15.05
16.04
18.41
20.70
20.64
21.24
24.33
28.42
27.75
32.49
29.17
27.75
20.97
34
19.64
EV/EBITx
29.57
29.16
29.67
28.35
25.72
25.13
26.55
23.25
21.99
22.17
34.57
23.25
26.13
52
4.33
FCF yield (avg)%
18.27
15.62
14.97
12.29
12.89
15.21
14.44
11.56
13.70
12.50
19.27
13.70
14.07
66
29.02
FCF margin%
11.13
14.05
16.89
16.28
16.69
18.46
16.99
16.87
18.24
20.33
28.58
18.24
16.88
95
0.162
FCF / Net incomex
1.174
1.198
1.216
1.304
1.482
1.656
1.862
1.951
2.213
2.477
1.114
1.951
1.569
79
14.33
ROIC%
11.05
10.79
12.16
14.80
11.81
12.03
14.86
13.98
13.02
10.94
20.74
13.02
12.09
28
18.73
Return on equity%
18.11
17.01
17.68
18.39
17.74
19.26
17.55
17.68
19.62
18.74
8.02
18.74
17.92
70
8.45
Return on assets%
35.67
37.15
39.42
39.51
38.50
37.33
38.65
41.05
41.68
40.56
3.46
40.56
39.03
17
2.66
EPS₹
7.54
7.62
7.60
7.29
7.04
7.04
7.70
8.86
9.59
10.85
2.90
9.04%
4.85%
—
12.18
EPS growth%
15.47
15.75
18.12
20.74
20.97
20.86
21.76
21.76
21.58
18.75
16.57
21.58
20.80
59
3.83
Bookvalue per sh₹
3.65
3.47
3.24
3.23
3.58
3.97
4.41
4.54
4.41
4.55
2.62
4.88%
2.85%
—
4.16
FCF per share₹
2.02
2.13
2.09
2.19
2.20
2.56
2.68
2.79
3.22
3.13
0.93
7.29%
5.06%
—
3.10
Dividend per sh₹
4.40
5.09
5.34
5.05
5.11
5.37
5.54
6.32
7.33
6.97
2.73
6.41%
5.29%
—
10.32
Div yield (avg)%
5.12
2.25
3.45
3.20
3.12
2.02
0.54
0.40
0.40
0.40
23.11
0.40
2.14
82
19.96
Payout ratio%
23.86
21.09
21.32
19.96
18.74
18.91
19.64
17.64
18.25
20.32
11.40
18.91
19.80
39
128.0
Shares (diluted)M
123.2
117.0
116.7
105.3
108.9
95.89
98.89
89.19
77.46
77.46
122.1
(6.59%)
(4.21%)
28
22.01
Buyback yield%
1.74
2.97
2.27
2.62
4.75
7.24
6.47
7.57
7.97
5.02
26.90
7.24
4.88
29
0.107
D/E ratiox
0.675
0.626
0.623
0.598
0.561
0.527
0.483
0.479
0.526
0.522
1.604
0.522
0.544
10
497.5
Enterprise value₹M
378.5
373.7
410.2
400.0
414.8
432.1
440.1
460.2
485.1
463.5
219.0
2.25%
1.24%
15
243.0
LT debt₹M
59.92
56.18
54.61
51.71
52.86
59.93
59.34
66.76
65.31
66.54
295.8
4.71%
2.19%
83
Revenue
₹437.3M
8.09%
1.00×
Cost of revenue
₹267.3M
8.16%
1.01×
Operating expenses
₹86.37M
8.21%
1.01×
Goodwill & intangibles
20.91%
Spread over hurdle
(3.75%)