309.9
Revenue₹M
358.4
370.7
397.1
426.7
458.9
474.5
508.8
525.2
553.7
580.7
324.0
4.82%
5.61%
32
12.57
Revenue growth%
10.53
10.96
12.36
9.88
7.86
6.36
5.05
7.12
5.90
4.90
16.13
5.90
7.49
93
12.26
Gross margin%
19.09
19.08
16.09
18.36
19.79
17.33
17.71
16.49
15.44
15.65
3.88
16.49
17.52
77
28.75
Operating margin%
19.92
19.98
19.53
19.54
19.93
18.61
19.89
21.04
20.75
18.22
3.33
19.89
19.91
20
16.87
Net margin%
0.40
0.40
2.84
0.40
0.40
2.25
3.61
4.03
2.02
4.84
21.56
3.61
2.13
63
24.50
P/E ratio (avg)x
8.899
9.276
9.184
8.536
7.971
8.611
9.292
9.537
8.491
7.750
30.28
8.611
8.755
70
12.38
EV/EBITx
18.60
16.14
15.56
16.86
15.83
17.36
18.73
19.05
19.70
17.53
23.03
18.73
17.44
91
24.51
FCF yield (avg)%
0.40
1.20
1.98
2.14
1.31
0.40
0.80
0.40
0.40
0.40
19.43
0.40
0.60
82
24.07
FCF margin%
9.79
11.69
11.57
8.58
7.71
8.39
10.25
10.61
9.86
12.50
13.69
10.25
10.05
80
0.572
FCF / Net incomex
1.446
1.589
1.805
2.010
2.416
2.431
2.357
2.673
3.052
3.114
0.826
2.673
2.386
87
10.07
ROIC%
29.49
32.21
33.08
35.36
37.76
37.37
36.89
38.92
36.46
38.01
12.00
37.37
36.68
65
28.52
Return on equity%
4.59
7.19
4.95
7.82
10.41
12.12
11.45
11.97
13.12
14.95
26.55
12.12
10.93
51
29.89
Return on assets%
17.75
20.29
18.95
21.67
24.64
24.87
27.01
25.75
27.21
26.89
18.26
26.89
24.75
66
54.53
EPS₹
102.04
104.77
118.74
134.87
149.46
156.57
173.16
182.58
205.24
233.29
57.24
9.31%
8.47%
—
3.92
EPS growth%
6.86
9.18
8.79
7.64
9.75
10.57
10.98
10.15
11.28
11.50
21.05
10.98
9.95
85
13.00
Bookvalue per sh₹
149.18
173.80
192.45
209.13
212.14
206.94
223.02
217.77
216.85
246.03
32.71
3.01%
6.08%
—
61.75
FCF per share₹
81.62
81.94
79.31
91.92
88.02
91.57
109.32
113.62
135.73
146.61
34.65
10.74%
5.95%
—
60.40
Dividend per sh₹
20.58
18.93
17.50
19.74
18.36
20.71
22.66
20.43
20.87
18.95
34.87
0.64%
(0.93%)
—
24.22
Div yield (avg)%
2.83
3.04
0.62
3.24
0.56
0.40
0.40
0.40
0.40
1.61
19.80
0.40
0.59
15
19.48
Payout ratio%
11.73
12.68
14.32
15.45
17.33
14.37
14.27
11.93
13.28
12.00
8.23
13.28
13.77
16
3.107
Shares (diluted)M
1.636
1.627
1.561
1.486
1.455
1.578
1.456
1.519
1.622
1.455
3.158
—
(2.17%)
48
9.92
Buyback yield%
16.13
14.54
13.40
15.37
14.03
12.26
9.78
12.65
10.89
13.40
18.41
12.26
13.40
85
0.748
D/E ratiox
0.384
0.396
0.422
0.458
0.537
0.561
0.608
0.607
0.669
0.729
0.247
0.608
0.549
44
144.5
Enterprise value₹M
96.29
99.24
108.8
105.8
109.2
115.2
129.2
122.6
137.5
153.3
82.93
7.01%
5.89%
58
219.1
LT debt₹M
168.6
163.3
156.5
148.5
168.6
178.4
168.2
186.9
193.4
194.1
232.8
2.86%
1.26%
52
Revenue
₹580.7M
5.61%
1.00×
Cost of revenue
₹290.5M
5.30%
0.97×
Operating expenses
₹88.10M
6.17%
1.05×
Goodwill & intangibles
17.43%
Property and equipment
16.00%
Spread over hurdle
27.16%