180.6
Revenue₹M
333.7
366.4
402.2
436.8
475.2
525.3
580.0
629.7
692.1
766.1
198.3
10.02%
9.73%
60
13.43
Revenue growth%
23.77
20.85
20.86
23.78
24.02
25.87
25.62
24.62
21.95
23.39
14.83
24.62
23.78
58
2.48
Gross margin%
29.49
29.36
28.47
25.75
26.27
23.56
25.23
25.36
25.12
25.44
18.81
25.23
25.60
83
29.00
Operating margin%
30.27
29.92
31.12
29.40
30.49
30.82
32.00
31.87
31.88
30.37
17.54
31.87
30.65
32
19.82
Net margin%
22.24
21.16
21.85
21.12
20.23
23.17
25.85
26.27
27.40
29.77
24.31
26.27
22.70
84
37.98
P/E ratio (avg)x
30.84
31.21
31.68
34.62
40.87
48.05
55.10
61.07
58.65
58.70
16.01
58.65
44.46
51
16.09
EV/EBITx
47.93
53.31
62.00
72.47
81.77
94.18
108.8
111.9
130.7
142.6
10.57
111.9
87.97
54
21.22
FCF yield (avg)%
5.76
4.31
4.03
6.66
7.91
8.49
7.65
9.36
10.35
10.21
21.63
9.36
7.78
35
27.43
FCF margin%
29.38
31.88
34.19
33.64
36.01
38.35
37.03
35.78
35.93
35.20
6.80
35.93
35.49
18
1.305
FCF / Net incomex
1.076
1.018
1.014
1.098
1.251
1.432
1.573
1.808
1.835
1.732
1.268
1.732
1.342
66
9.81
ROIC%
16.12
17.87
15.65
18.29
16.24
18.19
18.23
19.46
19.77
17.23
2.16
18.23
18.03
48
4.62
Return on equity%
8.87
6.14
4.63
1.65
3.93
3.01
3.09
2.99
4.64
2.20
12.36
3.01
3.51
8
12.04
Return on assets%
19.98
17.52
18.92
18.73
17.26
15.69
13.84
15.34
12.98
15.68
13.92
15.34
16.48
48
0.88
EPS₹
1.46
1.75
1.99
2.19
2.27
2.45
2.60
2.71
3.21
3.56
0.93
9.42%
11.17%
—
10.72
EPS growth%
16.16
17.68
18.64
17.71
18.89
16.66
15.87
15.50
15.82
18.82
3.93
15.87
17.17
78
1.07
Bookvalue per sh₹
0.63
0.61
0.68
0.66
0.75
0.71
0.82
0.88
1.02
0.95
1.02
4.81%
5.23%
—
1.09
FCF per share₹
0.43
0.48
0.48
0.44
0.41
0.41
0.38
0.43
0.48
0.54
1.15
5.64%
2.50%
—
0.55
Dividend per sh₹
1.25
1.25
1.13
1.21
1.30
1.27
1.12
1.03
1.00
0.97
0.96
(5.57%)
(3.49%)
—
24.50
Div yield (avg)%
15.42
14.14
14.55
17.51
18.15
20.93
19.22
17.16
20.01
22.90
6.56
20.01
17.83
84
20.29
Payout ratio%
17.77
20.01
19.64
17.64
15.09
14.96
13.44
11.54
12.47
13.70
10.83
13.44
15.02
12
387.4
Shares (diluted)M
461.7
446.6
439.8
476.3
502.4
595.6
703.0
752.2
732.5
701.7
401.0
6.91%
4.25%
36
17.55
Buyback yield%
15.58
12.69
10.82
8.13
8.49
8.97
7.91
9.72
12.20
9.42
16.79
9.42
9.57
71
0.238
D/E ratiox
1.924
2.200
2.517
2.981
3.339
3.593
4.165
4.737
5.166
5.770
0.570
4.737
3.466
11
0.216
Enterprise value₹B
0.471
0.526
0.548
0.642
0.682
0.720
0.696
0.821
0.971
1.000
0.642
7.97%
7.57%
36
228.5
LT debt₹M
410.4
407.7
424.5
487.9
535.3
574.8
666.8
773.7
776.1
771.8
679.7
7.59%
7.75%
93
Revenue
₹766.1M
9.73%
1.00×
Cost of revenue
₹519.6M
9.77%
1.00×
Operating expenses
₹154.3M
9.76%
1.00×
Cash and investments
15.05%
Spread over hurdle
(6.11%)