213.2
Revenue₹M
364.1
396.5
437.7
465.1
507.0
557.7
612.5
669.1
713.2
780.4
234.3
9.01%
8.97%
57
13.73
Revenue growth%
25.12
22.58
20.20
22.85
25.73
24.58
22.49
23.46
23.20
21.65
23.51
23.20
23.03
12
23.36
Gross margin%
26.78
29.16
26.32
25.20
24.86
25.41
26.61
28.43
26.00
27.60
17.64
26.61
26.46
8
12.96
Operating margin%
2.79
5.72
7.49
5.35
2.59
3.50
2.59
4.13
2.69
1.85
5.88
2.69
3.14
88
10.86
Net margin%
23.75
22.54
20.24
18.36
17.12
17.14
19.88
17.39
18.67
19.34
18.92
18.67
19.01
73
37.38
P/E ratio (avg)x
11.37
12.21
11.26
9.884
9.967
10.94
11.00
10.10
9.068
9.763
23.58
10.10
10.52
84
17.90
EV/EBITx
48.09
47.71
47.00
53.13
61.46
68.90
80.63
93.05
89.89
84.48
31.80
84.48
65.18
67
13.30
FCF yield (avg)%
19.48
17.49
16.37
18.29
15.41
12.70
14.32
16.94
19.79
17.66
12.60
16.94
17.21
80
6.45
FCF margin%
7.83
10.47
9.16
7.67
5.76
2.77
2.80
1.67
2.61
0.67
2.51
2.61
4.28
36
1.664
FCF / Net incomex
1.736
1.897
1.824
1.851
1.704
1.752
1.748
1.959
1.951
2.033
0.771
1.951
1.838
30
23.22
ROIC%
12.78
12.32
13.94
13.44
14.74
14.26
15.33
15.83
18.00
15.71
19.02
15.71
14.50
13
25.90
Return on equity%
13.11
14.30
14.81
12.41
10.02
10.23
8.35
5.41
6.74
7.48
21.51
7.48
10.13
68
19.38
Return on assets%
10.55
11.12
8.13
5.46
6.75
6.06
7.33
9.30
12.25
9.70
29.03
9.30
8.71
28
11.49
EPS₹
11.19
11.16
12.19
12.15
12.36
11.65
10.92
12.43
12.06
11.71
12.79
(1.08%)
0.51%
—
10.34
EPS growth%
24.80
26.53
27.69
27.29
27.46
28.98
29.73
29.44
30.15
29.45
5.51
29.45
28.34
85
8.20
Bookvalue per sh₹
24.03
23.09
21.43
19.43
18.84
18.30
17.13
15.79
15.84
14.88
11.84
(4.61%)
(4.99%)
—
20.43
FCF per share₹
18.77
20.85
21.07
20.80
21.30
22.07
25.04
24.29
27.88
31.47
15.04
8.12%
6.33%
—
15.13
Dividend per sh₹
42.43
44.13
49.58
51.00
60.22
64.10
69.89
68.52
76.03
81.15
12.30
6.15%
8.23%
—
24.73
Div yield (avg)%
21.04
21.51
24.11
23.27
22.39
20.71
19.43
19.29
18.71
17.05
3.84
19.29
20.88
22
20.17
Payout ratio%
16.21
18.51
17.61
18.69
16.12
14.42
12.73
11.62
10.19
7.67
29.17
11.62
15.27
12
17.30
Shares (diluted)M
20.95
23.18
25.57
27.16
25.53
27.61
27.29
28.61
27.72
31.67
17.75
4.40%
5.49%
29
21.50
Buyback yield%
0.76
0.40
0.40
1.24
1.34
2.49
0.94
0.40
2.02
3.46
15.30
2.02
1.09
86
0.906
D/E ratiox
1.335
1.222
1.294
1.188
1.200
1.328
1.289
1.435
1.408
1.358
1.424
1.358
1.311
43
473.2
Enterprise value₹M
101.5
92.72
88.65
83.33
75.08
75.17
77.47
79.62
84.32
75.28
338.9
0.05%
(3.75%)
25
217.8
LT debt₹M
277.4
298.7
315.3
277.6
285.2
304.4
326.7
286.1
291.2
287.4
490.5
0.16%
0.27%
47
Revenue
₹780.4M
8.97%
1.00×
Cost of revenue
₹546.3M
8.97%
1.00×
Operating expenses
₹177.0M
9.33%
1.03×
Goodwill & intangibles
15.31%