306.1
Revenue₹M
472.4
489.3
516.8
553.7
576.3
607.9
644.2
667.2
713.1
739.5
314.6
5.11%
5.14%
58
9.11
Revenue growth%
20.28
19.47
21.95
22.62
20.91
22.76
24.84
26.13
23.28
24.44
9.33
24.44
22.69
41
16.73
Gross margin%
3.84
4.24
2.97
0.70
0.40
0.40
0.40
0.40
2.04
0.49
19.09
0.40
0.59
73
26.15
Operating margin%
22.65
20.26
23.26
23.09
24.27
22.34
20.96
20.03
17.58
16.46
27.01
20.03
21.65
49
26.10
Net margin%
24.91
26.26
27.70
26.47
27.65
27.65
25.45
22.83
22.19
20.88
21.06
22.83
25.86
57
15.75
P/E ratio (avg)x
49.47
53.24
55.60
66.22
79.47
81.54
91.60
102.6
119.8
117.3
6.408
102.6
80.50
6
33.16
EV/EBITx
30.70
30.36
31.60
33.41
34.77
41.09
42.54
46.74
46.59
54.81
34.87
46.59
37.93
44
4.45
FCF yield (avg)%
33.28
32.30
30.18
27.29
28.50
29.70
27.77
30.67
33.43
34.38
21.04
30.67
30.42
17
28.41
FCF margin%
25.68
28.20
29.34
31.84
32.74
31.66
33.46
32.85
33.76
33.96
20.68
33.46
32.29
63
1.553
FCF / Net incomex
2.677
2.990
2.997
2.983
3.466
3.402
3.652
3.906
4.507
4.423
0.367
3.906
3.434
79
16.24
ROIC%
8.92
10.17
13.13
15.46
16.41
13.57
12.39
12.07
12.83
11.87
10.93
12.39
12.61
84
11.03
Return on equity%
15.77
16.86
15.74
16.34
15.07
13.84
16.68
14.06
14.43
15.59
27.57
14.43
15.66
75
24.04
Return on assets%
15.42
13.47
13.73
16.35
17.49
19.13
18.86
20.52
18.92
21.35
18.14
19.13
18.18
53
1.74
EPS₹
8.86
9.30
9.00
9.75
10.63
11.47
12.43
12.48
13.39
12.86
1.93
3.88%
5.41%
—
7.26
EPS growth%
7.91
6.49
6.42
4.66
5.34
3.66
3.01
4.84
3.70
6.39
21.29
3.70
5.09
7
6.49
Bookvalue per sh₹
3.07
2.92
2.59
2.81
2.53
2.64
2.85
2.84
2.83
2.75
3.09
1.69%
(1.68%)
—
3.76
FCF per share₹
4.14
4.66
4.65
4.42
4.91
5.52
5.58
5.57
5.76
5.28
6.90
1.46%
1.92%
—
1.73
Dividend per sh₹
2.14
2.16
1.97
1.83
1.78
1.87
1.84
1.87
1.69
1.47
5.55
(3.68%)
(4.67%)
—
8.65
Div yield (avg)%
23.25
23.46
25.10
24.36
26.68
29.36
28.69
26.41
28.17
26.34
9.10
28.17
26.37
89
7.35
Payout ratio%
19.22
16.89
17.88
20.32
22.79
21.38
23.28
20.79
17.83
20.55
5.00
20.79
20.43
89
19.84
Shares (diluted)M
20.47
21.42
22.59
22.72
23.44
20.88
23.21
25.88
24.46
25.63
19.78
1.80%
2.82%
53
3.11
Buyback yield%
26.95
28.65
31.21
33.36
35.48
37.29
36.99
34.34
36.94
34.65
14.47
36.94
34.49
13
1.447
D/E ratiox
1.373
1.454
1.331
1.437
1.379
1.197
1.110
1.097
1.128
1.117
0.529
1.117
1.264
40
420.4
Enterprise value₹M
74.38
73.93
73.62
78.86
67.48
64.58
67.83
61.01
54.40
51.60
617.2
(5.22%)
(4.67%)
78
512.0
LT debt₹M
134.2
138.5
149.7
130.9
126.2
107.8
108.9
110.2
94.47
97.61
298.0
(5.01%)
(4.13%)
75
Revenue
₹739.5M
5.14%
1.00×
Cost of revenue
₹516.9M
5.13%
1.00×
Operating expenses
₹83.33M
5.38%
1.02×
Goodwill & intangibles
14.65%
Return on capital
190.86%
Spread over hurdle
177.93%