202.0
Revenue₹M
316.4
348.0
372.3
407.1
441.3
485.6
520.8
567.3
618.8
673.4
222.4
8.82%
8.51%
63
5.09
Revenue growth%
14.50
15.09
18.03
19.84
18.87
21.05
18.72
17.91
16.67
19.22
9.58
18.72
18.37
67
5.68
Gross margin%
6.58
8.68
7.98
6.03
4.41
4.12
5.35
6.09
8.87
8.93
21.48
6.09
6.34
45
27.24
Operating margin%
22.55
23.64
23.53
24.27
26.36
24.14
24.05
24.55
23.74
26.21
16.71
24.14
24.09
52
20.49
Net margin%
13.38
15.80
17.14
15.35
14.10
15.55
16.94
16.08
15.29
17.25
20.76
16.08
15.68
7
13.01
P/E ratio (avg)x
10.68
10.68
9.880
9.229
8.441
7.733
7.629
7.826
8.499
9.159
28.08
7.826
8.829
69
32.73
EV/EBITx
19.70
20.02
22.48
23.15
23.90
23.75
22.48
25.83
27.53
31.88
28.23
25.83
23.45
30
28.38
FCF yield (avg)%
16.43
15.36
15.11
14.97
12.29
13.49
16.13
15.32
12.57
14.00
22.52
14.00
15.04
55
16.39
FCF margin%
3.04
2.04
2.77
5.05
3.55
5.12
5.20
3.04
1.28
4.02
4.23
4.02
3.29
65
1.630
FCF / Net incomex
1.291
1.423
1.586
1.706
1.758
1.919
2.128
1.974
2.164
2.189
1.634
2.128
1.838
76
13.70
ROIC%
23.98
25.06
24.25
24.38
21.86
23.82
23.88
23.35
22.33
22.45
13.39
23.35
23.85
86
2.34
Return on equity%
9.16
6.37
6.78
4.82
5.36
7.22
9.13
7.65
6.69
7.06
19.29
7.22
6.92
43
7.44
Return on assets%
27.42
28.22
26.67
26.73
29.16
29.36
30.86
29.99
29.02
30.32
18.93
29.99
29.09
27
5.15
EPS₹
6.70
6.69
6.49
6.26
5.77
5.72
5.60
5.64
5.38
5.42
5.66
(1.24%)
(0.64%)
—
27.10
EPS growth%
18.00
15.72
15.65
18.54
17.09
17.54
17.02
14.49
14.59
16.25
9.48
16.25
16.63
73
10.15
Bookvalue per sh₹
6.34
6.98
7.59
7.23
7.87
7.66
8.62
7.99
8.70
8.46
4.88
1.44%
4.41%
—
5.61
FCF per share₹
3.41
3.65
3.23
3.18
2.92
2.65
2.39
2.21
1.99
1.85
9.50
(8.75%)
(7.16%)
—
3.21
Dividend per sh₹
7.82
8.14
8.33
8.10
7.97
8.75
8.80
9.10
10.18
12.20
8.88
8.90%
4.93%
—
10.47
Div yield (avg)%
16.73
18.67
19.02
16.99
14.46
17.35
15.83
13.99
11.07
13.08
19.96
13.99
16.28
81
13.77
Payout ratio%
12.65
13.92
13.43
15.32
13.20
13.89
15.86
13.89
12.96
14.20
6.11
13.89
13.89
94
29.35
Shares (diluted)M
39.75
41.49
42.37
40.07
39.82
39.73
39.49
41.54
40.15
44.60
29.18
2.30%
0.97%
49
11.04
Buyback yield%
19.21
21.16
21.47
19.66
20.36
22.93
23.33
21.78
19.86
18.21
7.68
21.78
20.76
16
1.127
D/E ratiox
0.701
0.705
0.634
0.602
0.631
0.705
0.647
0.630
0.648
0.611
1.611
0.647
0.640
63
427.5
Enterprise value₹M
280.9
312.1
347.9
337.0
325.5
300.4
325.2
341.7
369.9
369.2
659.0
2.55%
3.74%
49
0.697
LT debt₹B
0.861
0.974
1.115
1.163
1.129
1.161
1.194
1.323
1.444
1.644
0.149
7.80%
8.66%
44
Revenue
₹673.4M
8.51%
1.00×
Cost of revenue
₹412.9M
8.22%
0.97×
Operating expenses
₹91.90M
9.23%
1.07×
Goodwill & intangibles
20.82%
Cash and investments
14.80%
Spread over hurdle
26.79%