239.6
Revenue₹M
348.5
359.2
366.6
373.3
379.2
388.2
391.3
408.4
424.2
435.3
244.5
2.80%
2.30%
36
10.99
Revenue growth%
24.87
24.25
21.82
24.26
26.33
25.10
22.10
24.48
22.08
23.98
6.44
23.98
24.25
94
4.25
Gross margin%
27.39
26.80
28.19
25.52
28.46
30.36
30.12
32.77
31.32
33.90
11.87
31.32
29.29
11
24.85
Operating margin%
28.64
30.03
29.52
27.00
27.36
25.47
24.35
23.07
24.56
23.85
14.91
24.35
26.24
39
14.19
Net margin%
0.87
2.91
0.78
2.81
3.81
2.38
3.57
2.98
5.08
2.42
26.77
2.98
2.86
56
33.33
P/E ratio (avg)x
39.43
42.33
42.43
48.02
43.59
40.74
38.52
35.64
32.83
36.91
22.90
36.91
40.09
73
16.10
EV/EBITx
56.39
60.48
65.17
64.42
75.10
86.41
98.37
102.5
117.5
111.0
32.61
102.5
80.76
50
6.08
FCF yield (avg)%
27.64
27.63
27.46
25.91
25.31
27.09
27.83
27.13
24.77
26.34
17.77
27.09
27.11
83
24.73
FCF margin%
21.01
19.01
17.93
16.68
18.17
19.79
18.66
15.87
14.28
12.73
10.10
15.87
18.05
87
0.168
FCF / Net incomex
2.183
2.339
2.353
2.490
2.719
2.601
2.589
2.933
2.783
2.702
0.907
2.702
2.595
70
18.32
ROIC%
5.28
4.74
7.09
5.51
8.50
10.30
10.65
7.90
10.33
8.11
28.36
10.30
8.01
47
17.28
Return on equity%
19.45
17.09
17.73
18.63
20.15
19.59
18.79
21.74
21.50
20.87
19.24
20.87
19.52
77
9.56
Return on assets%
14.08
13.68
15.33
15.52
16.90
15.56
18.49
16.10
16.82
17.25
11.68
16.82
15.83
14
8.92
EPS₹
8.51
8.36
8.70
8.14
7.81
8.23
8.24
8.26
8.72
8.96
9.18
2.79%
0.22%
—
29.08
EPS growth%
18.62
19.92
20.08
19.41
17.76
15.17
12.71
11.77
10.40
7.77
7.40
11.77
16.46
69
17.40
Bookvalue per sh₹
33.20
34.43
38.05
39.59
38.57
38.37
34.42
32.54
33.93
31.35
10.65
(4.06%)
0.60%
—
28.63
FCF per share₹
30.33
35.02
36.96
43.69
43.21
43.61
50.23
50.50
56.56
57.80
16.20
5.99%
6.63%
—
33.65
Dividend per sh₹
20.11
21.60
23.30
24.95
25.29
24.46
27.77
31.31
28.93
29.44
25.90
3.09%
2.86%
—
21.56
Div yield (avg)%
24.42
27.33
28.88
29.52
31.00
33.19
31.17
32.17
32.10
31.09
15.58
32.10
31.05
17
25.48
Payout ratio%
12.18
12.43
13.32
11.30
13.74
16.02
16.47
17.18
19.41
20.14
23.88
17.18
14.88
57
10.66
Shares (diluted)M
16.05
17.64
18.29
20.27
21.56
24.06
24.95
27.18
29.17
35.04
10.87
10.20%
10.21%
18
21.67
Buyback yield%
5.68
5.52
8.50
8.76
8.35
8.43
6.51
3.78
4.26
3.36
28.65
4.26
6.09
28
1.073
D/E ratiox
1.326
1.316
1.454
1.668
1.681
1.781
1.785
2.037
2.150
2.345
1.617
2.037
1.731
74
170.9
Enterprise value₹M
329.8
390.0
430.4
479.9
558.0
529.8
601.0
655.3
767.1
802.3
313.0
7.53%
10.89%
14
21.26
LT debt₹M
119.0
126.8
117.4
120.1
117.7
114.8
113.2
129.9
127.4
143.6
235.8
4.05%
2.57%
67
Revenue
₹435.3M
2.30%
1.00×
Cost of revenue
₹227.5M
2.36%
1.01×
Operating expenses
₹59.90M
1.13%
0.89×
Cash and investments
18.85%
Goodwill & intangibles
18.72%
Spread over hurdle
(1.39%)