291.4
Revenue₹M
432.2
471.9
519.9
556.7
604.6
662.2
715.7
778.0
832.9
895.8
304.9
8.18%
8.65%
40
7.86
Revenue growth%
12.32
15.29
14.47
16.95
16.92
16.63
19.18
18.71
20.31
20.34
18.43
19.18
16.94
47
26.90
Gross margin%
20.70
22.38
23.02
24.65
25.52
26.77
25.75
26.40
29.05
28.53
28.09
26.77
25.63
80
20.02
Operating margin%
16.16
18.69
18.65
19.56
18.66
16.09
13.94
15.54
17.41
15.92
17.16
15.92
16.79
16
12.40
Net margin%
27.73
27.33
26.28
28.42
29.63
29.44
27.94
27.42
28.34
30.10
2.03
28.34
28.14
42
12.64
P/E ratio (avg)x
9.765
10.36
10.43
11.95
11.96
13.22
13.93
15.50
16.63
18.62
18.22
15.50
12.59
57
11.61
EV/EBITx
8.736
9.374
9.558
10.51
9.811
8.793
8.928
9.792
10.74
11.19
9.788
9.792
9.675
19
19.87
FCF yield (avg)%
11.98
10.97
9.62
9.49
6.61
5.63
3.86
1.62
1.80
4.00
12.42
3.86
6.12
60
27.78
FCF margin%
15.86
17.62
14.91
12.99
11.71
13.29
13.35
12.50
13.39
14.69
25.21
13.35
13.37
58
0.483
FCF / Net incomex
0.541
0.637
0.696
0.814
0.841
0.897
0.989
0.967
1.113
1.122
1.328
0.989
0.869
71
15.77
ROIC%
12.17
10.06
8.33
11.02
9.31
6.70
4.17
6.43
3.53
2.12
3.77
4.17
7.52
56
4.80
Return on equity%
8.45
11.05
13.46
16.12
17.84
15.89
13.57
14.46
13.89
14.64
22.02
14.46
14.17
19
21.52
Return on assets%
11.23
13.25
13.32
12.69
9.84
11.89
11.01
12.16
11.16
11.01
13.74
11.16
11.56
23
14.23
EPS₹
14.47
16.06
16.24
15.69
17.02
19.28
19.35
19.47
21.07
20.66
14.93
3.95%
4.82%
—
29.08
EPS growth%
28.87
30.37
31.47
32.97
31.85
30.25
29.84
29.03
31.07
31.18
20.30
30.25
30.72
38
11.72
Bookvalue per sh₹
18.20
19.88
20.75
22.21
23.42
25.00
26.95
28.79
27.09
27.79
8.01
3.48%
4.74%
—
9.10
FCF per share₹
4.62
5.14
5.45
5.90
5.86
6.33
7.05
7.55
8.53
8.60
6.99
7.97%
7.13%
—
13.70
Dividend per sh₹
10.44
9.84
10.76
10.38
10.37
10.72
12.26
13.90
14.50
14.14
9.05
6.40%
2.47%
—
13.35
Div yield (avg)%
7.06
7.48
7.30
5.75
8.09
10.35
13.34
11.20
9.27
10.01
19.97
10.35
8.68
37
22.45
Payout ratio%
29.46
28.59
28.63
29.01
31.13
34.10
34.84
35.44
37.85
34.94
12.55
34.94
32.62
62
13.21
Shares (diluted)M
14.83
16.50
14.78
13.21
13.87
14.80
14.98
15.71
14.43
14.02
13.67
0.21%
(0.53%)
18
29.83
Buyback yield%
18.08
19.08
17.64
15.67
15.07
15.37
13.42
11.64
13.27
16.19
16.86
13.42
15.52
94
1.298
D/E ratiox
0.620
0.559
0.516
0.451
0.489
0.445
0.441
0.465
0.488
0.505
0.684
0.465
0.488
33
359.8
Enterprise value₹M
629.7
706.4
711.4
723.8
699.4
687.8
623.9
615.1
553.1
572.7
585.9
(3.92%)
(1.70%)
76
402.7
LT debt₹M
322.7
279.0
266.9
247.3
258.4
276.4
234.1
211.0
222.2
204.7
678.9
(4.56%)
(5.55%)
87
Revenue
₹895.8M
8.65%
1.00×
Cost of revenue
₹463.7M
8.64%
1.00×
Operating expenses
₹157.9M
9.05%
1.04×
Goodwill & intangibles
17.76%
Return on capital
116.55%
Spread over hurdle
105.73%