53.10
Revenue₹M
367.7
394.3
425.8
469.6
508.9
545.5
582.7
618.9
657.9
695.5
57.48
6.45%
7.62%
64
17.01
Revenue growth%
28.36
28.05
28.95
31.54
34.40
31.47
31.07
34.03
33.25
34.89
18.42
33.25
31.50
68
13.29
Gross margin%
22.00
24.28
22.18
24.63
25.98
24.79
25.69
23.09
23.79
25.32
29.51
24.79
24.46
82
9.11
Operating margin%
14.03
12.12
13.50
11.93
11.26
11.90
9.51
11.18
13.17
16.12
20.89
11.90
12.03
55
8.63
Net margin%
13.48
10.86
8.37
8.47
9.59
7.68
7.32
9.41
6.96
9.80
25.90
7.68
8.94
28
25.20
P/E ratio (avg)x
19.23
18.99
20.01
22.38
23.10
21.29
23.10
22.31
20.69
22.53
34.50
22.31
21.80
22
31.40
EV/EBITx
19.43
18.49
16.68
16.76
15.87
17.96
16.94
18.91
19.53
20.46
17.88
18.91
18.23
33
3.49
FCF yield (avg)%
12.05
9.59
8.89
6.61
9.24
8.30
9.20
8.69
6.51
7.95
8.89
8.30
8.79
54
6.11
FCF margin%
16.91
14.93
16.83
18.43
19.30
21.01
20.61
23.38
22.26
23.95
27.90
22.26
19.96
24
0.777
FCF / Net incomex
0.195
0.195
0.212
0.238
0.252
0.253
0.271
0.260
0.281
0.254
1.038
0.260
0.253
79
23.22
ROIC%
23.36
25.29
24.64
27.61
24.71
22.91
24.80
22.27
24.35
22.80
20.97
22.91
24.49
50
21.17
Return on equity%
9.20
6.44
4.96
2.89
1.22
3.87
4.75
4.32
2.77
0.45
8.89
3.87
4.10
29
29.58
Return on assets%
0.40
0.43
2.22
0.40
0.40
0.40
0.40
3.36
6.24
7.07
19.07
3.36
0.42
7
6.13
EPS₹
24.00
26.37
29.40
27.72
25.83
26.07
23.71
21.95
23.93
26.16
6.37
0.25%
0.48%
—
17.13
EPS growth%
19.54
18.91
20.08
19.17
20.79
23.68
22.70
24.65
22.94
24.48
29.14
23.68
21.74
22
13.82
Bookvalue per sh₹
7.43
8.39
8.57
8.38
8.31
8.79
10.40
10.03
10.76
10.77
6.36
5.31%
4.06%
—
3.09
FCF per share₹
6.15
5.67
5.26
5.00
4.83
5.02
4.70
4.56
4.07
3.59
13.07
(5.72%)
(5.61%)
—
9.15
Dividend per sh₹
32.05
31.55
31.55
30.65
34.95
34.29
39.20
38.09
42.71
49.78
20.66
7.33%
5.97%
—
13.99
Div yield (avg)%
0.76
3.16
3.42
5.22
6.51
6.57
7.78
10.10
7.11
4.29
18.96
7.11
5.86
60
5.37
Payout ratio%
11.99
13.21
12.69
13.82
10.82
13.56
13.32
11.88
12.99
12.02
18.92
12.99
12.84
29
13.93
Shares (diluted)M
20.31
24.12
27.15
31.08
33.91
39.00
37.81
41.00
40.15
42.42
13.58
4.58%
8.12%
30
24.49
Buyback yield%
15.72
16.89
14.09
12.14
10.56
9.92
12.33
15.16
14.18
14.39
27.74
14.18
14.14
14
1.449
D/E ratiox
0.391
0.449
0.484
0.467
0.504
0.565
0.545
0.592
0.582
0.617
0.349
0.582
0.525
68
273.8
Enterprise value₹M
462.8
456.0
479.3
514.8
507.5
532.8
553.1
527.9
611.2
624.9
271.6
4.25%
4.47%
54
491.2
LT debt₹M
211.4
235.2
216.2
207.2
216.5
240.5
213.1
226.0
207.0
196.9
361.9
(1.88%)
0.18%
76
Revenue
₹695.5M
7.62%
1.00×
Cost of revenue
₹334.0M
7.50%
0.99×
Operating expenses
₹162.3M
8.06%
1.04×
Goodwill & intangibles
20.40%
Property and equipment
14.56%
Spread over hurdle
11.77%