128.5
Revenue₹M
203.3
213.8
224.2
232.5
236.1
238.0
245.4
255.4
269.0
272.6
138.7
2.91%
3.46%
94
11.53
Revenue growth%
23.82
23.29
24.19
22.95
21.29
21.84
18.91
19.42
19.95
18.84
23.39
19.42
21.56
85
22.44
Gross margin%
32.84
31.88
31.69
29.88
27.08
28.22
28.14
25.23
26.87
27.71
18.45
27.71
28.18
77
18.07
Operating margin%
15.32
15.93
15.30
13.54
15.61
13.31
14.70
14.68
12.52
15.28
17.54
14.68
14.99
63
8.92
Net margin%
31.83
34.82
33.98
31.58
31.60
31.64
33.95
34.06
32.26
31.24
16.53
32.26
32.04
87
32.01
P/E ratio (avg)x
79.00
82.06
84.18
85.49
85.29
101.8
107.4
126.8
124.0
125.4
37.52
124.0
93.62
81
25.11
EV/EBITx
26.35
24.62
23.05
22.06
20.63
22.38
23.91
26.18
25.00
27.89
20.68
25.00
24.26
84
2.70
FCF yield (avg)%
5.49
2.91
1.80
2.80
5.22
4.91
7.80
6.65
6.45
5.02
6.65
6.45
5.12
40
16.12
FCF margin%
24.08
24.37
24.39
27.26
29.89
28.90
28.59
27.21
29.26
29.57
10.34
28.90
27.92
30
0.740
FCF / Net incomex
1.564
1.657
1.918
1.852
2.125
2.518
2.822
3.288
3.570
3.953
1.080
3.288
2.321
62
22.46
ROIC%
18.48
15.86
17.76
19.95
21.02
22.93
23.27
22.32
24.70
22.06
22.03
22.93
21.54
78
4.31
Return on equity%
15.95
15.16
17.95
20.38
19.05
18.72
21.07
20.83
21.89
21.77
23.44
21.07
19.72
31
16.64
Return on assets%
34.40
34.28
34.32
33.38
31.96
30.91
33.60
33.72
34.39
35.04
20.64
33.72
34.00
65
1.70
EPS₹
5.18
5.94
6.07
6.06
6.44
7.63
7.91
7.81
7.82
7.87
1.82
4.10%
5.87%
—
6.49
EPS growth%
16.67
19.33
20.93
19.74
19.39
21.43
24.33
23.19
24.36
24.90
2.98
24.33
21.18
88
1.20
Bookvalue per sh₹
1.05
1.09
0.96
0.86
0.78
0.77
0.70
0.78
0.77
0.85
2.66
1.67%
(1.83%)
—
5.12
FCF per share₹
0.79
0.86
0.85
0.94
0.95
0.85
0.94
0.94
0.95
0.91
1.83
(1.01%)
2.27%
—
1.18
Dividend per sh₹
7.05
6.82
7.23
6.94
7.22
7.77
8.27
8.41
8.88
8.75
1.10
3.93%
3.01%
—
20.75
Div yield (avg)%
6.28
5.41
5.06
4.23
2.13
4.42
6.40
7.13
7.35
4.45
10.24
6.40
5.24
53
2.20
Payout ratio%
11.39
9.48
6.80
5.37
5.86
4.02
1.02
3.65
1.37
1.63
8.52
1.63
4.69
63
14.03
Shares (diluted)M
14.67
13.11
11.63
10.91
11.33
10.33
10.82
11.58
12.69
13.16
13.82
3.03%
(0.60%)
92
9.79
Buyback yield%
24.73
21.75
21.19
21.55
22.02
20.68
18.59
18.71
18.85
16.15
4.67
18.71
20.93
40
1.796
D/E ratiox
1.374
1.490
1.679
1.535
1.674
1.732
1.650
1.542
1.488
1.505
1.625
1.542
1.538
12
55.66
Enterprise value₹M
104.5
112.4
110.6
119.6
132.1
129.3
133.9
128.7
126.8
121.3
112.2
(1.69%)
1.69%
20
63.14
LT debt₹M
165.4
167.0
165.9
174.8
167.4
165.2
151.6
172.1
187.0
206.0
92.28
4.23%
2.40%
53
Revenue
₹272.6M
3.46%
1.00×
Cost of revenue
₹167.0M
3.22%
0.98×
Operating expenses
₹32.39M
3.45%
1.00×
Cash and investments
16.35%
Spread over hurdle
22.11%