206.5
Revenue₹M
210.4
229.3
241.5
256.3
273.5
290.6
315.6
342.9
368.4
392.6
224.8
7.50%
7.03%
43
15.40
Revenue growth%
21.23
19.34
19.13
18.01
16.57
15.91
16.88
14.76
13.85
12.44
2.26
14.76
16.73
8
18.48
Gross margin%
21.74
22.31
22.40
23.04
23.99
22.55
25.51
24.56
21.73
21.54
4.78
22.55
22.48
23
18.45
Operating margin%
21.21
20.29
19.32
17.47
17.38
18.17
16.81
14.06
16.18
18.78
18.61
16.81
17.82
19
13.15
Net margin%
17.87
19.19
19.39
20.87
18.27
16.04
16.47
18.53
16.59
17.65
15.18
16.59
18.07
18
23.69
P/E ratio (avg)x
20.84
19.25
18.76
17.32
19.26
16.98
17.01
17.08
15.17
14.45
7.568
16.98
17.20
69
11.00
EV/EBITx
8.210
7.666
6.755
6.285
6.272
5.359
4.924
5.145
5.469
5.712
11.48
5.359
5.992
7
27.90
FCF yield (avg)%
13.57
15.12
15.82
17.36
15.85
17.96
18.56
19.47
16.91
14.28
21.79
17.96
16.38
63
19.63
FCF margin%
28.46
26.37
23.51
23.80
25.80
26.99
29.88
28.94
29.95
29.62
9.19
29.62
27.72
30
0.805
FCF / Net incomex
1.007
1.011
1.211
1.282
1.513
1.660
1.910
2.215
2.328
2.803
0.173
2.215
1.586
15
5.57
ROIC%
22.19
19.39
19.28
17.14
15.00
13.83
11.22
9.67
12.46
9.83
14.36
11.22
14.42
94
27.70
Return on equity%
16.32
18.40
17.18
18.40
16.94
14.39
12.61
10.17
11.53
8.80
4.32
11.53
15.35
87
22.83
Return on assets%
6.89
5.65
7.60
6.63
4.16
1.83
0.40
0.40
1.94
1.27
15.36
1.27
3.05
67
28.49
EPS₹
15.72
16.76
17.28
17.71
19.12
21.46
25.05
26.30
30.14
29.37
29.27
8.96%
7.06%
—
25.23
EPS growth%
7.68
7.92
9.89
9.26
6.35
7.20
9.27
7.74
7.93
8.90
21.90
7.93
7.92
50
25.24
Bookvalue per sh₹
18.00
16.44
18.25
17.97
19.05
20.46
19.90
18.75
20.30
22.51
18.17
3.40%
3.44%
—
24.16
FCF per share₹
12.01
11.91
11.37
11.65
12.43
13.48
14.21
15.07
15.27
14.24
8.17
2.76%
0.41%
—
5.51
Dividend per sh₹
26.81
28.33
27.20
25.55
27.01
29.92
33.21
30.01
30.40
28.49
15.22
1.07%
1.62%
—
2.92
Div yield (avg)%
14.03
11.69
10.41
9.78
10.95
11.16
13.88
12.11
13.76
13.00
6.19
13.00
11.90
54
11.76
Payout ratio%
29.84
27.52
24.71
24.33
24.03
25.72
24.60
26.69
26.46
26.43
22.62
26.43
26.08
64
5.615
Shares (diluted)M
8.565
8.092
9.279
9.391
9.298
8.998
10.10
11.26
12.64
13.01
5.735
6.95%
4.44%
44
10.56
Buyback yield%
35.35
35.39
38.22
36.46
35.18
34.33
32.70
31.50
29.80
30.23
28.59
31.50
34.76
44
0.444
D/E ratiox
0.576
0.644
0.718
0.701
0.707
0.625
0.575
0.557
0.585
0.564
1.082
0.575
0.605
41
168.4
Enterprise value₹M
419.3
475.3
531.4
580.4
680.9
756.9
753.7
753.9
724.7
796.7
421.8
3.19%
7.79%
27
195.9
LT debt₹M
360.9
404.8
401.5
420.0
499.9
508.1
579.6
673.6
706.7
835.3
183.5
10.81%
9.03%
93
Revenue
₹392.6M
7.03%
1.00×
Cost of revenue
₹256.9M
7.03%
1.00×
Operating expenses
₹65.89M
7.29%
1.02×
Goodwill & intangibles
17.89%