259.7
Revenue₹M
274.0
295.5
317.4
330.7
352.4
379.3
392.1
411.1
436.9
451.3
274.4
5.07%
5.72%
71
24.71
Revenue growth%
13.11
15.79
17.05
14.69
14.15
13.57
14.19
16.40
18.73
17.85
18.63
16.40
15.24
19
23.50
Gross margin%
28.04
27.58
30.26
32.21
33.39
34.07
31.38
32.87
34.24
37.17
10.68
34.07
32.54
63
5.47
Operating margin%
10.98
9.53
10.10
10.15
13.07
14.19
14.45
15.91
14.06
13.94
14.17
14.19
13.50
13
15.43
Net margin%
16.09
19.07
18.46
16.11
13.79
15.70
13.25
10.87
11.68
14.30
2.61
13.25
15.00
93
18.21
P/E ratio (avg)x
24.57
23.91
25.48
25.12
22.68
23.85
21.64
20.57
20.71
20.40
27.90
20.71
23.26
25
37.38
EV/EBITx
22.40
19.32
20.58
22.22
23.87
23.53
21.40
20.62
20.64
19.88
16.59
20.64
21.02
47
27.35
FCF yield (avg)%
2.67
4.08
2.03
0.40
0.61
2.63
2.32
0.73
0.40
0.51
14.58
0.73
1.38
75
19.63
FCF margin%
4.77
2.11
3.94
5.82
6.92
9.69
9.41
11.13
12.89
15.10
24.94
11.13
8.16
26
1.410
FCF / Net incomex
2.041
2.430
2.791
3.073
3.540
3.556
3.686
3.754
3.945
4.354
1.452
3.754
3.548
43
10.44
ROIC%
17.77
15.95
13.96
15.89
15.63
16.09
18.14
20.07
22.25
22.49
21.07
20.07
16.93
82
25.97
Return on equity%
18.65
19.72
16.99
15.27
14.89
12.51
15.15
17.94
16.35
18.52
20.32
16.35
16.67
82
22.87
Return on assets%
5.60
6.01
4.63
5.12
4.29
5.80
2.81
1.16
3.50
3.82
4.32
3.50
4.46
26
4.62
EPS₹
7.44
7.99
9.35
9.26
8.94
8.55
9.55
9.77
10.10
9.59
5.15
1.42%
2.68%
—
5.18
EPS growth%
7.35
5.88
3.84
2.95
1.80
2.73
3.74
5.69
4.15
4.64
3.67
4.15
3.99
50
5.71
Bookvalue per sh₹
3.12
2.84
2.67
2.48
2.18
2.03
2.14
1.98
1.77
1.88
4.72
(2.91%)
(4.49%)
—
4.73
FCF per share₹
10.88
11.29
10.48
9.92
9.77
8.96
8.80
9.86
10.55
10.10
4.44
0.67%
(0.38%)
—
4.26
Dividend per sh₹
6.48
6.02
6.11
5.51
5.94
6.48
6.77
6.98
7.61
8.30
4.10
6.94%
3.16%
—
10.35
Div yield (avg)%
22.14
19.52
21.69
20.72
21.43
24.03
26.89
28.61
27.07
28.32
17.22
27.07
23.08
89
15.49
Payout ratio%
0.40
0.40
0.40
1.71
4.56
5.02
6.43
4.80
7.51
8.34
9.04
6.43
4.68
31
27.50
Shares (diluted)M
34.11
40.58
45.33
47.74
46.85
51.52
50.55
60.22
59.00
59.58
28.88
4.93%
5.92%
70
11.02
Buyback yield%
22.57
25.47
26.51
26.21
27.05
26.09
25.19
25.46
23.50
26.44
25.80
25.46
25.78
39
0.457
D/E ratiox
1.140
1.234
1.415
1.616
1.815
2.085
1.902
2.045
2.260
2.308
1.579
2.085
1.858
57
367.5
Enterprise value₹M
127.8
117.9
120.4
116.0
120.6
121.9
130.7
139.0
159.4
163.9
231.5
6.33%
2.93%
38
122.8
LT debt₹M
314.9
297.6
310.6
294.3
295.2
317.8
320.5
309.7
351.6
340.2
160.3
2.88%
0.89%
22
Revenue
₹451.3M
5.72%
1.00×
Cost of revenue
₹273.4M
5.52%
0.98×
Operating expenses
₹68.91M
6.12%
1.04×
Cash and investments
18.02%
Spread over hurdle
44.18%