96.75
Revenue₹M
201.3
215.4
233.9
253.6
270.4
291.0
313.8
337.4
360.4
393.4
101.6
7.79%
7.93%
32
13.32
Revenue growth%
28.80
30.22
27.49
29.33
31.30
31.95
33.30
33.93
36.64
34.41
23.54
33.93
31.63
67
28.98
Gross margin%
20.29
17.77
19.81
20.93
19.82
18.31
18.12
16.39
17.02
18.05
16.31
18.05
18.21
39
7.44
Operating margin%
18.21
16.67
18.41
21.16
20.54
18.61
15.96
14.94
14.71
15.33
28.77
15.33
17.44
93
2.95
Net margin%
18.39
19.18
19.84
18.93
20.03
21.62
24.26
25.42
25.14
22.77
13.16
24.26
20.83
18
19.17
P/E ratio (avg)x
55.59
54.29
60.30
70.49
75.34
83.51
82.09
84.80
99.11
110.9
35.98
84.80
78.72
21
25.23
EV/EBITx
25.92
29.83
31.31
31.90
32.97
38.45
40.37
45.58
53.38
63.51
25.72
45.58
35.71
45
22.82
FCF yield (avg)%
29.16
31.84
31.02
33.98
34.25
35.94
33.63
34.84
36.87
38.48
29.18
35.94
34.12
70
3.19
FCF margin%
11.75
11.34
14.04
16.68
16.75
19.39
20.27
22.17
20.86
19.71
19.23
20.27
18.07
84
1.781
FCF / Net incomex
0.186
0.207
0.203
0.188
0.182
0.197
0.219
0.215
0.202
0.195
0.221
0.202
0.199
92
7.16
ROIC%
37.49
39.48
39.54
41.01
39.67
42.06
41.53
40.63
39.66
40.55
2.80
40.63
40.11
18
14.33
Return on equity%
22.17
22.10
23.65
23.08
22.30
25.18
27.07
26.50
27.06
25.07
13.94
26.50
24.36
31
20.38
Return on assets%
15.61
12.86
13.00
14.66
13.00
10.95
12.82
14.55
15.01
14.81
8.37
14.55
13.77
7
0.45
EPS₹
0.52
0.59
0.59
0.55
0.57
0.57
0.60
0.69
0.65
0.75
0.48
5.50%
4.27%
—
4.82
EPS growth%
30.72
29.45
31.18
33.22
36.20
36.02
34.77
35.20
37.62
38.71
7.19
36.02
34.99
68
0.54
Bookvalue per sh₹
0.29
0.30
0.29
0.27
0.26
0.24
0.22
0.21
0.20
0.19
0.19
(6.03%)
(4.38%)
—
0.34
FCF per share₹
0.37
0.38
0.42
0.38
0.34
0.31
0.29
0.31
0.29
0.28
0.33
(3.67%)
(2.21%)
—
0.66
Dividend per sh₹
0.34
0.33
0.30
0.32
0.31
0.32
0.36
0.40
0.40
0.43
0.23
7.24%
2.09%
—
20.53
Div yield (avg)%
15.97
18.47
20.64
21.48
22.68
22.10
20.18
22.25
20.36
20.11
26.12
20.36
20.50
8
17.52
Payout ratio%
24.97
25.50
23.79
23.81
22.47
21.61
23.99
23.75
22.00
21.36
11.58
22.00
23.77
25
343.0
Shares (diluted)M
447.3
448.6
530.0
533.5
567.1
596.4
646.8
624.3
618.9
738.9
353.0
5.43%
5.72%
7
10.74
Buyback yield%
20.95
23.10
22.96
22.41
20.88
21.32
18.52
19.73
19.99
19.97
11.23
19.97
20.92
24
0.136
D/E ratiox
0.424
0.452
0.463
0.439
0.510
0.486
0.490
0.465
0.449
0.458
1.393
0.465
0.460
69
292.8
Enterprise value₹M
272.1
266.8
263.2
269.9
318.7
328.6
340.4
393.5
450.7
475.3
102.3
8.32%
5.97%
36
106.0
LT debt₹M
315.5
324.8
319.3
320.7
329.2
321.5
311.0
305.5
281.1
244.7
304.2
(5.76%)
(3.29%)
47
Revenue
₹393.4M
7.93%
1.00×
Cost of revenue
₹240.6M
8.01%
1.01×
Operating expenses
₹98.01M
7.90%
1.00×
Cash and investments
16.34%