127.8
Revenue₹M
558.6
600.0
640.7
670.8
709.4
730.2
787.6
837.3
900.7
927.2
132.2
5.50%
5.80%
7
26.81
Revenue growth%
19.47
22.23
25.11
22.75
19.79
22.50
25.16
23.24
24.01
21.10
2.97
23.24
22.63
21
7.10
Gross margin%
36.87
39.36
40.05
37.12
36.87
34.65
34.98
35.44
33.10
31.55
18.45
34.65
36.15
72
2.12
Operating margin%
3.37
5.97
5.65
2.91
2.21
0.91
2.02
2.73
4.47
5.31
22.82
2.73
3.14
25
12.18
Net margin%
29.06
30.28
32.58
30.99
32.91
31.12
32.77
32.30
29.91
28.21
13.15
31.12
31.05
52
7.427
P/E ratio (avg)x
56.56
57.42
68.48
69.16
76.88
87.62
103.8
109.8
120.2
130.1
33.48
109.8
82.25
55
33.95
EV/EBITx
10.79
12.11
13.73
15.19
17.50
19.94
22.95
24.99
26.01
27.21
28.90
24.99
18.72
25
7.67
FCF yield (avg)%
11.15
9.01
11.36
9.53
8.92
11.74
13.88
13.67
15.80
16.34
5.67
13.88
11.55
33
6.65
FCF margin%
15.45
18.22
18.00
16.35
19.02
18.18
15.52
13.19
10.74
8.02
19.55
13.19
15.94
21
1.004
FCF / Net incomex
0.144
0.164
0.183
0.175
0.176
0.197
0.207
0.227
0.209
0.209
0.992
0.209
0.190
26
22.74
ROIC%
27.48
28.55
31.37
28.95
27.51
27.96
29.27
32.25
30.99
28.45
8.44
29.27
28.75
35
22.63
Return on equity%
18.08
17.34
19.75
17.32
17.03
16.22
13.67
11.44
10.45
8.11
15.44
11.44
16.62
13
29.01
Return on assets%
5.59
3.73
5.98
6.94
5.90
7.49
5.39
7.60
9.54
8.64
14.04
7.60
6.46
62
4.00
EPS₹
3.62
3.89
3.98
4.38
4.62
4.73
4.83
5.00
5.50
5.59
4.18
3.87%
3.94%
—
17.10
EPS growth%
6.68
9.54
9.37
8.68
7.11
9.44
11.48
12.77
9.79
7.33
19.65
9.79
9.40
85
4.73
Bookvalue per sh₹
7.12
7.17
7.20
8.34
7.84
7.48
7.31
8.18
9.41
9.48
6.08
3.87%
3.82%
—
1.68
FCF per share₹
4.71
4.60
5.03
4.67
4.17
3.75
3.25
2.83
2.74
2.42
7.01
(10.28%)
(5.99%)
—
4.44
Dividend per sh₹
2.64
2.83
2.80
2.99
3.53
3.54
3.69
4.26
4.66
5.46
4.43
9.14%
7.35%
—
19.91
Div yield (avg)%
4.05
2.60
4.34
5.51
4.08
5.78
4.58
2.93
1.88
3.18
9.33
3.18
4.07
8
21.21
Payout ratio%
20.36
20.87
20.65
21.04
20.17
22.01
23.51
24.25
23.82
25.27
20.73
23.82
21.52
27
56.48
Shares (diluted)M
57.05
56.01
49.62
52.81
57.55
50.42
45.97
48.59
44.92
43.38
57.68
(5.50%)
(2.79%)
68
26.50
Buyback yield%
4.19
6.29
3.92
1.38
4.28
1.43
0.40
0.40
0.40
0.40
13.34
0.40
1.41
20
1.610
D/E ratiox
1.370
1.387
1.432
1.597
1.581
1.461
1.546
1.629
1.570
1.564
0.393
1.564
1.555
59
83.45
Enterprise value₹M
303.0
262.3
270.4
265.7
275.4
286.5
306.7
303.0
286.9
276.5
468.8
0.08%
(1.62%)
91
74.41
LT debt₹M
342.9
360.5
370.3
379.5
399.7
413.6
402.1
398.5
389.2
423.3
192.8
1.15%
1.39%
80
Revenue
₹927.2M
5.80%
1.00×
Cost of revenue
₹591.9M
5.81%
1.00×
Operating expenses
₹111.1M
4.99%
0.93×
Cash and investments
18.67%
Spread over hurdle
(3.73%)