349.3
Revenue₹M
361.6
385.3
406.8
420.5
435.9
468.7
491.1
517.8
543.1
573.0
371.3
5.62%
5.41%
53
27.95
Revenue growth%
3.67
5.27
4.27
4.84
4.03
2.60
0.40
0.40
1.47
1.53
2.77
1.47
3.14
30
24.78
Gross margin%
7.47
10.26
12.67
12.50
11.58
11.38
12.43
10.70
8.72
10.80
9.90
10.80
11.09
71
8.61
Operating margin%
4.80
6.51
5.60
8.13
9.91
11.85
13.50
12.10
11.99
10.20
3.40
11.99
10.05
85
6.18
Net margin%
20.97
23.61
21.55
24.18
24.51
26.16
26.47
23.86
26.01
25.29
3.45
26.01
24.34
34
24.25
P/E ratio (avg)x
50.13
49.26
50.82
52.34
51.27
52.35
54.13
55.80
62.60
66.58
25.82
55.80
52.35
21
24.61
EV/EBITx
12.20
11.99
12.83
14.05
14.98
16.65
18.06
20.63
19.84
20.84
12.05
19.84
15.81
43
4.05
FCF yield (avg)%
4.20
3.40
5.08
3.36
3.30
3.87
1.11
2.25
3.12
1.05
10.63
2.25
3.33
50
11.58
FCF margin%
24.99
24.59
22.28
20.22
20.49
19.89
19.92
17.90
17.91
19.32
13.32
19.32
20.07
61
1.476
FCF / Net incomex
0.465
0.509
0.448
0.410
0.416
0.374
0.368
0.322
0.316
0.332
1.457
0.332
0.392
74
20.23
ROIC%
17.64
19.64
16.96
18.83
18.21
17.37
15.00
12.15
12.40
9.98
2.88
12.40
17.17
77
9.25
Return on equity%
27.28
25.71
25.91
23.35
23.91
23.00
24.97
26.67
24.80
23.28
23.06
24.80
24.88
32
28.76
Return on assets%
29.83
30.89
28.74
27.41
24.91
25.49
28.01
25.07
25.49
25.94
20.70
25.49
26.67
24
6.73
EPS₹
4.49
5.20
4.91
5.77
6.47
6.56
6.77
6.48
7.10
8.21
7.45
4.85%
6.66%
—
20.00
EPS growth%
6.11
3.84
4.92
3.87
5.36
5.16
2.21
1.24
0.40
0.40
26.98
1.24
3.85
70
16.34
Bookvalue per sh₹
7.08
6.83
5.98
6.19
6.74
7.22
7.09
6.05
6.25
5.67
14.70
(3.42%)
(1.50%)
—
6.62
FCF per share₹
16.15
14.54
15.55
16.25
14.23
12.96
11.84
12.56
11.80
11.99
4.13
(3.36%)
(3.70%)
—
4.99
Dividend per sh₹
16.79
15.95
16.45
16.13
18.09
20.01
22.38
22.56
23.83
23.99
8.43
5.80%
2.97%
—
18.59
Div yield (avg)%
24.33
21.79
21.19
18.31
20.07
17.52
16.50
18.50
18.70
17.69
24.25
17.69
18.60
13
17.58
Payout ratio%
28.25
26.47
24.54
25.29
24.68
21.82
20.77
23.38
21.47
21.19
20.19
21.47
23.96
17
20.98
Shares (diluted)M
22.70
21.79
23.68
25.32
28.93
31.54
35.49
35.65
38.18
37.40
21.13
5.27%
5.46%
68
9.43
Buyback yield%
19.96
17.55
18.66
18.20
15.83
17.53
20.04
18.79
21.60
21.67
16.75
20.04
18.72
94
0.203
D/E ratiox
1.404
1.384
1.516
1.540
1.390
1.353
1.305
1.255
1.202
1.100
1.799
1.255
1.369
29
611.8
Enterprise value₹M
69.92
73.73
67.71
68.09
58.66
59.42
54.48
51.35
53.99
52.27
593.8
(2.28%)
(4.14%)
71
542.8
LT debt₹M
365.3
373.4
396.4
389.1
379.5
408.3
456.9
468.4
517.7
568.1
673.6
8.41%
4.83%
15
Revenue
₹573.0M
5.41%
1.00×
Cost of revenue
₹349.3M
5.78%
1.04×
Operating expenses
₹132.1M
5.08%
0.97×
Cash and investments
17.34%
Goodwill & intangibles
17.12%
Spread over hurdle
(6.59%)