638.6
Revenue₹M
379.8
400.5
423.5
461.8
508.5
545.4
577.8
635.2
687.5
736.6
673.7
7.69%
7.66%
71
16.43
Revenue growth%
6.92
4.65
7.42
6.90
9.62
12.05
12.75
11.17
8.28
9.21
16.93
11.17
8.75
33
26.42
Gross margin%
22.88
22.73
23.27
25.07
25.47
24.29
23.94
24.09
21.18
23.84
28.87
23.94
23.89
81
15.05
Operating margin%
0.40
0.90
1.27
2.31
4.00
6.22
8.58
7.09
9.48
8.18
16.88
8.18
5.11
18
16.69
Net margin%
13.61
14.66
15.31
14.40
16.14
18.09
19.87
19.62
20.81
21.81
12.81
19.87
17.11
27
17.63
P/E ratio (avg)x
28.88
28.68
33.18
38.18
37.95
40.04
43.42
47.88
54.57
61.62
20.79
47.88
39.11
23
10.79
EV/EBITx
23.45
25.33
27.47
31.58
31.81
30.79
31.63
33.02
37.30
42.20
28.03
33.02
31.60
92
25.65
FCF yield (avg)%
14.28
15.39
15.16
15.95
14.05
13.26
11.42
11.04
10.37
10.57
5.05
11.04
13.66
17
4.37
FCF margin%
0.40
0.95
0.94
0.40
1.65
0.87
0.40
1.66
1.82
1.47
15.42
1.47
0.95
30
0.792
FCF / Net incomex
2.681
2.756
2.718
3.195
3.623
3.718
3.896
4.297
4.613
5.546
0.563
4.297
3.670
19
24.65
ROIC%
9.23
10.78
12.00
13.88
16.44
14.49
12.67
15.45
17.17
16.21
24.49
15.45
14.18
85
22.63
Return on equity%
22.80
22.37
20.53
21.32
23.04
22.79
22.17
20.71
22.29
24.64
23.16
22.29
22.33
17
10.08
Return on assets%
31.63
34.51
36.67
33.99
32.18
33.10
35.01
35.03
34.57
35.28
4.51
35.01
34.54
26
14.26
EPS₹
6.08
6.18
6.34
7.11
7.77
7.24
6.57
6.98
7.51
6.77
15.64
(2.72%)
2.21%
—
6.65
EPS growth%
24.29
22.59
25.44
25.08
26.38
26.77
24.23
22.23
21.18
19.29
19.82
22.23
24.26
49
4.79
Bookvalue per sh₹
6.13
6.62
6.27
5.89
5.97
5.97
5.76
5.55
5.23
5.39
10.69
(2.02%)
(1.81%)
—
9.29
FCF per share₹
19.54
20.73
21.94
21.88
25.51
28.81
28.21
32.87
33.20
33.77
16.14
5.77%
7.03%
—
7.78
Dividend per sh₹
22.24
24.78
24.78
27.18
28.74
30.81
32.20
35.90
35.35
40.07
11.80
6.87%
7.33%
—
23.59
Div yield (avg)%
11.15
12.21
12.45
15.34
13.00
13.42
10.91
8.76
6.84
8.33
15.18
8.76
11.68
40
14.65
Payout ratio%
21.43
21.87
22.60
20.76
19.10
21.20
19.29
21.68
21.65
21.94
7.21
21.65
21.54
50
20.39
Shares (diluted)M
19.20
20.19
22.24
25.05
26.38
26.70
24.26
26.97
25.06
25.35
20.94
(0.79%)
3.25%
10
24.57
Buyback yield%
26.35
26.41
23.47
24.86
27.25
27.32
29.01
31.16
29.53
27.14
25.31
29.01
27.19
54
1.106
D/E ratiox
1.804
1.782
1.997
2.069
2.337
2.545
2.635
2.725
3.240
3.767
1.126
2.725
2.441
38
432.8
Enterprise value₹M
406.6
365.5
331.3
296.0
258.9
278.5
244.0
222.8
195.5
192.7
694.5
(5.73%)
(7.50%)
58
567.5
LT debt₹M
415.6
446.1
475.9
472.1
541.0
615.9
720.6
708.5
665.9
676.6
398.8
4.57%
6.20%
44
Revenue
₹736.6M
7.66%
1.00×
Cost of revenue
₹471.8M
8.03%
1.04×
Operating expenses
₹152.7M
7.30%
0.97×
Spread over hurdle
22.74%