287.1
Revenue₹M
298.6
324.8
357.6
384.3
407.1
442.3
479.0
511.5
564.7
619.7
318.8
8.77%
8.63%
28
15.86
Revenue growth%
7.88
7.12
5.13
3.09
2.12
3.47
5.94
4.24
3.77
5.61
14.16
4.24
4.68
31
28.09
Gross margin%
30.17
28.20
28.00
27.54
28.65
31.15
34.11
35.19
35.13
35.35
11.44
35.13
30.66
69
12.88
Operating margin%
2.29
3.52
2.79
4.66
7.56
9.56
8.32
7.83
5.81
6.30
21.25
7.83
6.05
70
2.59
Net margin%
21.81
19.80
19.93
19.06
21.93
18.99
19.66
18.98
17.27
16.32
11.48
18.98
19.36
30
27.62
P/E ratio (avg)x
12.60
12.02
12.44
13.31
14.23
15.37
14.64
13.65
13.51
14.32
25.57
14.32
13.58
20
30.35
EV/EBITx
38.34
43.36
40.25
43.39
45.49
48.22
45.14
48.45
45.20
43.22
12.30
45.20
44.26
40
28.22
FCF yield (avg)%
1.02
0.40
0.63
0.69
0.40
1.32
0.40
1.31
0.40
0.40
14.05
0.40
0.51
32
19.64
FCF margin%
12.40
15.16
13.64
11.77
9.17
9.52
10.08
10.01
12.70
12.00
17.03
10.08
11.88
58
1.244
FCF / Net incomex
0.655
0.631
0.689
0.803
0.922
1.085
1.203
1.345
1.276
1.273
0.996
1.273
1.004
88
7.32
ROIC%
8.39
7.93
9.40
8.58
11.28
11.65
14.45
16.58
16.05
14.15
20.11
14.45
11.47
62
10.26
Return on equity%
22.09
19.69
22.24
24.18
21.54
20.22
18.64
19.85
17.68
15.47
11.92
18.64
20.04
83
26.70
Return on assets%
24.94
23.58
23.14
26.12
25.85
27.48
25.68
28.08
25.33
24.72
19.55
25.68
25.50
51
16.27
EPS₹
19.65
19.56
19.18
19.02
21.06
23.29
26.27
30.05
31.91
30.76
17.72
7.87%
4.56%
—
3.75
EPS growth%
21.25
22.76
20.70
22.81
24.35
23.97
26.37
28.05
28.87
25.88
16.29
26.37
24.16
75
15.91
Bookvalue per sh₹
6.33
5.67
5.66
5.62
6.00
5.45
4.92
5.51
5.18
5.02
15.09
(3.51%)
(2.52%)
—
9.78
FCF per share₹
10.78
11.53
11.51
12.65
12.27
13.68
13.57
14.76
14.58
13.86
12.96
2.46%
1.76%
—
10.99
Dividend per sh₹
4.94
4.84
4.88
5.36
5.38
6.00
5.90
6.51
6.85
6.51
15.91
3.90%
2.78%
—
26.22
Div yield (avg)%
8.11
9.18
8.91
6.87
6.69
4.82
7.81
5.00
7.36
5.28
25.83
5.28
7.12
53
7.66
Payout ratio%
8.35
10.99
12.66
14.26
12.75
12.32
11.94
9.70
9.93
10.83
22.92
10.83
11.46
78
36.54
Shares (diluted)M
46.27
43.65
47.97
54.11
57.67
62.56
65.42
75.32
78.34
74.48
35.25
5.25%
4.93%
37
20.54
Buyback yield%
11.57
11.86
12.71
10.59
11.01
8.83
9.51
12.40
14.20
13.88
22.77
12.40
11.71
60
0.662
D/E ratiox
0.463
0.497
0.578
0.597
0.592
0.588
0.567
0.659
0.660
0.751
1.288
0.659
0.590
29
0.047
Enterprise value₹B
0.583
0.686
0.776
0.812
0.804
0.776
0.835
0.835
0.963
1.081
0.199
6.10%
7.98%
10
51.05
LT debt₹M
111.0
124.1
122.9
121.0
123.0
132.4
137.7
142.5
143.6
142.9
200.3
3.04%
3.58%
11
Revenue
₹619.7M
8.63%
1.00×
Cost of revenue
₹401.9M
8.47%
0.99×
Operating expenses
₹148.1M
8.94%
1.03×
Cash and investments
16.32%
Spread over hurdle
(11.27%)