286.4
Revenue₹M
409.7
441.0
472.2
499.3
524.3
552.5
589.1
616.4
649.7
681.4
298.7
5.38%
5.99%
25
21.35
Revenue growth%
14.53
12.04
11.53
10.33
8.82
5.93
3.20
4.23
4.59
1.64
29.91
4.23
7.38
92
14.28
Gross margin%
29.83
29.29
26.71
24.23
26.53
29.38
29.72
27.20
26.55
25.68
28.55
27.20
26.96
64
8.02
Operating margin%
20.85
21.63
19.62
19.97
18.90
19.57
20.42
20.07
19.37
18.66
20.83
19.57
19.79
32
17.07
Net margin%
20.06
20.63
20.25
19.23
17.72
18.91
16.73
15.84
14.03
14.55
2.67
15.84
18.31
77
26.62
P/E ratio (avg)x
4.736
4.302
4.341
3.867
3.399
3.119
3.108
2.820
2.785
2.466
17.39
2.820
3.259
21
19.58
EV/EBITx
35.03
41.21
41.06
46.00
46.61
48.37
53.53
61.90
72.35
79.34
15.40
61.90
47.49
12
5.35
FCF yield (avg)%
26.73
26.98
25.67
24.95
27.32
26.16
28.75
26.93
24.73
24.11
5.09
26.16
26.45
63
9.29
FCF margin%
30.61
28.14
29.44
31.30
29.01
31.19
31.71
29.55
26.76
25.08
22.87
29.55
29.49
95
1.269
FCF / Net incomex
0.160
0.178
0.196
0.199
0.216
0.221
0.223
0.228
0.231
0.241
0.485
0.228
0.219
59
20.96
ROIC%
11.86
10.82
13.11
15.75
17.42
15.19
17.35
16.34
15.21
16.84
17.33
16.34
15.48
22
7.36
Return on equity%
5.81
5.59
2.85
0.74
0.40
1.73
1.82
3.51
5.32
6.19
11.24
3.51
3.18
17
10.35
Return on assets%
3.37
1.05
3.99
5.87
3.48
1.34
2.39
0.40
0.40
0.40
12.01
0.40
1.86
75
13.53
EPS₹
9.53
9.18
9.30
10.51
11.48
13.24
13.63
15.94
17.27
19.03
14.83
10.62%
6.68%
—
26.57
EPS growth%
2.04
1.58
0.57
1.18
1.01
0.40
2.09
2.56
0.40
0.80
25.05
0.80
1.10
47
15.49
Bookvalue per sh₹
5.08
5.70
5.65
6.31
5.82
5.99
6.27
6.94
6.31
7.09
6.29
4.00%
3.29%
—
11.65
FCF per share₹
6.22
6.33
6.17
6.62
5.88
5.13
4.84
4.77
4.45
4.42
7.63
(5.55%)
(3.26%)
—
16.86
Dividend per sh₹
20.55
20.16
21.27
22.12
21.46
21.04
23.62
26.97
27.75
31.90
17.79
8.25%
5.91%
—
5.98
Div yield (avg)%
2.42
4.11
5.27
6.37
9.34
11.87
12.33
10.72
8.46
7.73
4.28
10.72
8.10
63
25.25
Payout ratio%
11.74
12.91
13.18
12.86
11.18
10.32
10.31
8.95
11.72
8.84
2.18
10.31
11.45
46
18.07
Shares (diluted)M
20.35
19.27
22.62
23.76
26.78
25.23
29.30
31.07
31.09
31.21
17.76
3.11%
4.10%
16
13.00
Buyback yield%
16.07
18.53
17.83
14.88
12.10
13.37
16.02
17.32
19.62
19.08
25.11
17.32
16.70
61
1.528
D/E ratiox
1.547
1.568
1.508
1.370
1.376
1.415
1.533
1.442
1.538
1.509
1.477
1.509
1.509
35
346.3
Enterprise value₹M
181.6
191.1
178.4
183.6
200.0
183.2
167.9
168.3
162.6
154.1
455.0
(5.07%)
(2.52%)
62
476.4
LT debt₹M
597.0
668.1
694.7
764.0
792.7
765.5
779.4
894.4
890.2
841.9
561.4
1.21%
4.15%
74
Revenue
₹681.4M
5.99%
1.00×
Cost of revenue
₹477.0M
5.99%
1.00×
Operating expenses
₹144.9M
6.41%
1.04×
Cash and investments
18.54%
Goodwill & intangibles
15.13%
Spread over hurdle
(8.74%)