312.7
Revenue₹M
347.9
372.7
393.5
425.4
445.1
472.8
508.4
554.6
586.6
623.3
333.4
6.97%
6.77%
64
4.21
Revenue growth%
31.21
29.75
30.28
28.17
27.23
30.06
28.82
26.80
26.09
23.76
11.85
26.80
28.49
22
2.01
Gross margin%
16.03
15.12
13.39
15.13
15.66
18.45
20.26
17.49
19.16
20.22
6.70
19.16
16.76
90
27.43
Operating margin%
27.49
28.64
28.93
30.79
32.90
31.99
33.32
31.27
33.91
34.04
13.77
33.32
31.63
83
19.10
Net margin%
16.15
15.46
14.03
13.87
11.09
9.27
8.90
9.64
8.76
11.54
13.69
9.27
11.32
22
21.79
P/E ratio (avg)x
12.38
13.13
13.64
14.98
15.21
18.04
17.83
19.85
21.39
24.55
22.86
19.85
16.52
67
37.13
EV/EBITx
10.26
10.14
10.66
10.65
9.985
10.87
11.85
10.26
10.47
9.071
27.62
10.47
10.36
60
9.71
FCF yield (avg)%
16.52
19.41
21.57
20.24
19.80
21.44
20.91
22.83
24.00
25.14
17.50
22.83
21.18
54
26.28
FCF margin%
14.05
12.58
13.19
13.34
10.86
10.10
8.37
9.54
7.58
4.71
12.42
8.37
10.48
25
1.398
FCF / Net incomex
1.470
1.508
1.460
1.625
1.667
1.844
1.849
1.748
1.847
1.660
0.799
1.844
1.663
47
4.38
ROIC%
17.23
20.01
19.13
20.99
21.88
22.01
21.82
19.75
20.55
20.08
28.17
20.55
20.31
87
14.46
Return on equity%
26.90
25.70
27.76
26.31
29.00
30.76
29.87
27.89
27.22
26.46
22.60
27.89
27.49
83
21.47
Return on assets%
26.18
27.31
25.55
23.28
21.37
20.84
20.19
18.92
19.28
21.06
10.07
20.19
21.21
72
12.47
EPS₹
22.70
25.40
26.85
25.49
27.53
27.10
27.53
31.36
35.73
40.55
13.91
8.05%
6.34%
—
29.46
EPS growth%
20.87
23.47
20.55
21.02
23.60
22.75
20.68
17.87
16.11
15.11
24.10
17.87
20.77
86
7.72
Bookvalue per sh₹
9.42
9.97
11.54
11.54
13.66
15.11
17.73
18.42
20.50
20.84
8.75
8.82%
8.16%
—
7.57
FCF per share₹
17.19
17.88
17.99
17.34
15.56
15.06
13.43
12.09
13.08
14.30
5.63
(1.67%)
(0.78%)
—
13.55
Dividend per sh₹
7.47
8.04
8.13
7.37
7.02
7.39
7.82
7.43
6.93
6.56
10.64
(1.36%)
(2.31%)
—
14.24
Div yield (avg)%
11.91
12.40
11.62
10.13
11.01
9.69
10.93
13.01
10.33
7.48
21.93
10.33
10.97
25
29.55
Payout ratio%
27.41
25.75
27.90
30.42
27.72
25.32
22.49
24.80
26.97
29.54
3.45
25.32
27.19
27
17.26
Shares (diluted)M
24.62
25.20
28.57
31.75
35.24
40.82
39.99
37.88
43.20
40.62
16.85
2.88%
6.69%
24
6.73
Buyback yield%
15.67
13.84
15.35
12.88
15.39
16.22
19.09
17.63
16.78
14.08
20.52
16.78
15.53
20
1.488
D/E ratiox
1.841
1.730
1.929
2.174
2.303
2.415
2.469
2.450
2.536
2.764
0.605
2.469
2.359
65
755.8
Enterprise value₹M
524.6
465.3
471.9
484.8
462.3
424.7
440.5
477.7
521.6
514.4
390.9
2.16%
0.14%
13
185.6
LT debt₹M
519.7
516.9
522.6
489.5
422.3
426.9
425.8
377.6
350.0
326.0
368.6
(5.04%)
(5.00%)
79
Revenue
₹623.3M
6.77%
1.00×
Cost of revenue
₹387.0M
6.78%
1.00×
Operating expenses
₹69.41M
6.84%
1.01×
Goodwill & intangibles
18.89%
Cash and investments
18.83%
Property and equipment
15.44%
Spread over hurdle
28.47%