592.4
Revenue₹M
506.5
544.5
575.6
613.9
672.4
732.0
770.3
822.9
872.1
928.9
653.7
6.68%
7.23%
12
14.78
Revenue growth%
2.86
4.69
4.55
4.22
1.56
0.40
0.40
2.27
0.40
0.80
9.45
0.40
1.92
72
24.54
Gross margin%
19.81
18.63
18.16
15.91
18.33
19.94
19.12
20.05
22.93
23.32
22.77
20.05
19.46
31
27.25
Operating margin%
9.77
10.76
9.35
10.13
12.12
10.03
11.10
8.17
6.54
3.79
29.93
8.17
9.90
5
9.97
Net margin%
20.05
19.60
17.52
15.60
14.20
14.64
15.07
15.40
13.42
11.80
29.49
14.64
15.23
18
14.76
P/E ratio (avg)x
37.69
41.37
45.91
46.33
44.68
40.22
39.40
35.60
37.41
34.24
31.08
37.41
39.81
79
27.90
EV/EBITx
25.44
28.34
31.86
29.63
30.65
32.46
35.48
37.41
41.73
43.74
32.52
37.41
32.16
71
12.13
FCF yield (avg)%
23.87
23.04
24.86
24.32
21.89
22.92
23.95
26.73
28.67
27.13
17.50
26.73
24.13
15
9.88
FCF margin%
11.55
8.80
8.74
9.84
8.82
10.38
9.47
11.99
10.03
9.30
14.02
10.03
9.65
30
1.202
FCF / Net incomex
0.767
0.693
0.725
0.768
0.703
0.679
0.663
0.641
0.689
0.746
0.462
0.679
0.698
81
28.30
ROIC%
13.69
13.29
15.00
16.58
16.51
17.12
17.88
19.81
21.85
20.86
29.20
19.81
16.85
74
29.23
Return on equity%
5.03
3.47
2.99
2.62
0.40
1.05
0.40
0.40
2.92
2.24
18.78
1.05
2.43
12
25.11
Return on assets%
6.15
7.61
8.69
6.26
6.03
5.88
7.53
7.61
8.65
10.63
3.69
7.61
7.57
67
5.23
EPS₹
2.37
2.13
2.06
1.82
1.75
1.67
1.51
1.45
1.25
1.25
5.75
(6.57%)
(6.42%)
—
17.75
EPS growth%
27.19
26.23
24.03
25.51
23.77
22.57
22.87
20.90
22.03
24.39
16.85
22.57
23.90
82
7.49
Bookvalue per sh₹
7.19
7.76
7.07
6.79
6.05
5.30
4.72
5.04
4.62
4.16
3.22
(7.21%)
(6.46%)
—
8.98
FCF per share₹
3.06
3.56
3.71
3.62
4.22
4.29
4.34
4.79
5.05
5.61
10.83
5.84%
6.25%
—
8.64
Dividend per sh₹
3.68
3.66
3.63
3.60
3.88
4.43
4.82
5.49
5.21
5.94
8.29
8.88%
6.32%
—
20.55
Div yield (avg)%
25.44
27.92
29.09
31.13
28.69
29.47
30.34
28.54
28.73
31.58
5.07
29.47
28.91
87
25.49
Payout ratio%
0.40
1.76
0.40
2.07
0.40
0.40
0.40
2.13
2.80
1.80
20.69
1.80
1.08
43
29.51
Shares (diluted)M
35.84
39.59
46.18
50.70
54.11
57.01
66.51
68.46
78.63
83.13
29.17
8.97%
8.99%
89
28.75
Buyback yield%
13.42
15.23
15.55
17.10
14.98
16.31
17.97
15.54
18.31
16.66
7.05
16.66
15.93
10
0.775
D/E ratiox
1.206
1.185
1.186
1.357
1.267
1.254
1.409
1.636
1.618
1.652
0.846
1.618
1.312
58
694.1
Enterprise value₹M
527.4
493.1
550.6
586.8
591.5
577.2
594.3
677.1
739.1
812.0
130.2
6.54%
3.92%
17
292.0
LT debt₹M
256.9
293.8
299.1
347.9
398.0
433.2
508.3
589.7
626.8
727.8
755.9
12.83%
12.01%
42
Revenue
₹928.9M
7.23%
1.00×
Cost of revenue
₹611.5M
7.08%
0.99×
Operating expenses
₹182.5M
8.03%
1.08×
Spread over hurdle
(3.49%)