385.8
Revenue₹M
396.8
420.9
436.1
453.9
463.4
484.6
495.8
522.5
551.5
576.4
405.2
4.46%
4.36%
65
23.79
Revenue growth%
18.96
20.94
20.15
20.37
21.01
21.31
20.01
20.90
22.59
24.73
3.62
21.31
20.92
89
21.13
Gross margin%
13.88
11.95
13.23
12.35
11.77
12.55
14.92
16.02
15.51
14.98
24.21
14.98
13.56
24
9.05
Operating margin%
23.02
20.71
18.49
19.78
22.61
24.83
22.96
21.23
18.48
21.44
28.84
21.44
21.33
52
18.49
Net margin%
14.37
13.13
11.42
9.63
12.33
11.04
13.65
11.17
14.04
12.65
4.70
12.65
12.49
81
11.87
P/E ratio (avg)x
20.15
22.37
20.52
19.89
21.82
20.45
19.66
21.93
20.95
21.48
35.65
20.95
20.74
45
6.160
EV/EBITx
46.25
48.10
50.21
49.78
50.66
53.06
52.27
62.50
64.86
77.90
37.97
62.50
51.46
87
6.06
FCF yield (avg)%
17.14
18.10
20.77
21.77
23.89
23.30
22.35
22.38
24.11
25.76
25.43
23.30
22.37
51
7.57
FCF margin%
18.58
17.94
17.09
15.63
17.01
16.64
18.39
20.26
17.41
17.71
21.71
17.71
17.56
86
1.761
FCF / Net incomex
0.771
0.741
0.801
0.803
0.788
0.740
0.691
0.761
0.816
0.864
1.685
0.761
0.780
78
5.32
ROIC%
10.39
11.37
11.05
11.37
11.15
11.64
12.83
13.74
13.11
13.78
14.33
13.11
11.50
92
2.23
Return on equity%
16.32
16.58
18.56
19.07
16.14
18.20
16.67
14.27
13.01
13.42
17.74
14.27
16.45
82
20.26
Return on assets%
21.05
21.01
22.72
25.12
23.13
25.15
22.28
24.78
24.97
23.94
26.81
24.78
23.54
89
1.99
EPS₹
0.98
0.97
0.99
1.00
1.10
1.12
1.28
1.38
1.33
1.30
2.05
3.34%
4.55%
—
16.35
EPS growth%
22.36
24.15
26.22
28.72
28.07
27.98
25.77
25.88
28.03
25.65
10.61
25.88
26.05
80
1.36
Bookvalue per sh₹
1.69
1.80
1.85
1.60
1.62
1.74
1.88
1.71
1.63
1.77
0.97
1.69%
1.09%
—
1.93
FCF per share₹
1.00
1.14
1.14
1.17
1.35
1.48
1.46
1.58
1.68
1.76
0.64
5.48%
6.98%
—
2.10
Dividend per sh₹
2.78
2.65
2.94
3.20
3.53
3.54
3.69
4.27
4.24
4.18
2.01
3.42%
5.47%
—
17.84
Div yield (avg)%
14.77
14.25
12.34
14.09
15.56
15.31
14.26
14.89
13.73
15.09
26.53
14.89
14.52
7
20.44
Payout ratio%
11.59
12.82
14.21
15.79
18.09
17.20
16.49
16.62
15.20
17.23
20.06
16.62
16.14
6
147.6
Shares (diluted)M
173.7
174.4
165.2
172.6
170.5
179.9
172.5
196.0
192.5
212.8
146.2
4.53%
2.46%
75
5.71
Buyback yield%
22.80
25.52
27.12
27.98
27.53
27.06
27.07
28.38
27.03
24.19
19.46
27.06
27.06
52
0.457
D/E ratiox
0.329
0.375
0.390
0.420
0.424
0.514
0.528
0.643
0.742
0.869
1.732
0.643
0.469
16
159.6
Enterprise value₹M
264.4
266.3
290.1
339.9
400.2
422.4
462.1
530.6
630.3
665.7
451.1
10.71%
9.98%
67
393.2
LT debt₹M
240.1
226.2
255.6
293.3
337.3
320.3
321.6
347.6
321.1
367.9
461.2
1.75%
5.41%
12
Revenue
₹576.4M
4.36%
1.00×
Cost of revenue
₹306.4M
4.73%
1.04×
Operating expenses
₹103.6M
4.14%
0.98×
Cash and investments
17.63%
Spread over hurdle
39.71%