849.5
Revenue₹M
502.8
521.5
537.6
572.5
592.4
623.0
654.1
687.5
734.7
783.2
943.4
5.74%
4.87%
50
5.80
Revenue growth%
28.04
27.03
27.60
27.48
29.16
26.70
23.82
23.89
22.62
21.66
9.33
23.82
26.86
11
8.55
Gross margin%
16.84
19.01
17.81
16.59
16.14
14.99
13.04
11.81
10.98
11.58
6.75
11.81
15.57
39
27.93
Operating margin%
19.26
18.44
20.10
21.76
19.14
18.93
16.63
14.82
13.03
11.56
15.99
14.82
18.68
6
14.58
Net margin%
18.65
21.02
21.17
22.38
25.23
22.43
24.23
25.82
27.67
26.03
10.21
25.82
23.33
38
15.47
P/E ratio (avg)x
30.95
32.51
32.17
31.46
28.73
27.12
28.19
26.57
24.92
21.49
22.09
26.57
28.46
19
31.99
EV/EBITx
33.38
32.20
34.51
34.32
29.37
27.63
24.62
21.12
22.03
23.86
10.28
23.86
28.50
80
12.56
FCF yield (avg)%
5.70
4.40
4.05
3.65
1.25
3.30
6.22
6.90
9.86
7.08
28.04
6.90
5.05
46
11.66
FCF margin%
17.59
16.43
16.58
16.59
17.31
18.63
17.99
20.98
19.36
21.20
10.40
19.36
17.79
51
1.498
FCF / Net incomex
1.462
1.310
1.391
1.476
1.594
1.366
1.467
1.353
1.287
1.200
0.657
1.353
1.379
55
14.71
ROIC%
18.08
18.72
17.07
14.81
15.73
16.13
18.33
15.81
18.47
19.03
28.20
18.33
17.58
41
6.98
Return on equity%
4.61
7.33
7.36
5.08
6.70
4.72
5.61
2.78
3.06
6.02
24.32
4.72
5.34
35
10.32
Return on assets%
26.57
23.71
21.35
18.72
16.56
14.27
16.60
15.01
16.52
17.96
14.33
16.52
17.28
76
13.84
EPS₹
7.16
7.84
7.45
7.51
6.90
7.54
7.64
7.16
7.27
6.57
15.00
(0.99%)
(0.19%)
—
3.22
EPS growth%
17.71
16.30
17.40
14.96
15.19
15.17
17.22
19.94
20.59
17.72
15.74
17.72
17.31
47
11.63
Bookvalue per sh₹
7.01
7.56
7.49
7.46
6.75
7.25
6.97
7.57
7.29
6.21
20.74
(1.65%)
(0.91%)
—
18.42
FCF per share₹
9.83
10.69
10.42
9.86
11.39
13.34
13.70
13.67
15.69
18.00
20.74
9.59%
5.98%
—
9.15
Dividend per sh₹
16.70
15.44
15.67
13.76
12.18
12.10
10.92
11.27
11.73
12.35
9.09
0.27%
(3.56%)
—
26.30
Div yield (avg)%
6.68
7.23
9.49
12.33
11.58
13.13
10.65
10.41
8.13
9.18
10.17
10.41
9.95
47
28.46
Payout ratio%
6.02
5.81
5.29
5.48
6.10
6.46
8.07
6.04
4.99
7.63
16.60
6.46
6.03
58
21.37
Shares (diluted)M
27.09
25.87
26.80
24.81
27.94
28.28
27.17
28.62
29.28
27.24
21.13
(0.51%)
0.33%
53
5.45
Buyback yield%
9.68
10.14
10.09
8.27
6.45
9.36
11.41
12.43
10.02
11.35
11.11
11.35
10.05
53
0.201
D/E ratiox
1.276
1.341
1.259
1.176
1.173
1.239
1.211
1.087
1.041
1.129
0.915
1.129
1.194
90
891.9
Enterprise value₹M
107.5
104.1
115.5
126.6
134.3
152.3
159.4
169.2
197.9
192.6
206.8
7.47%
6.54%
37
322.7
LT debt₹M
395.0
378.8
351.8
351.4
375.9
356.4
352.1
352.0
377.0
350.9
91.95
(1.37%)
—
68
Revenue
₹783.2M
4.87%
1.00×
Cost of revenue
₹495.4M
4.86%
1.00×
Operating expenses
₹87.63M
4.22%
0.94×
Goodwill & intangibles
16.64%
Cash and investments
15.51%
Spread over hurdle
(7.15%)