269.5
Revenue₹M
236.2
248.5
266.8
279.1
296.7
307.6
323.4
341.0
363.7
379.8
280.6
5.06%
5.26%
25
24.19
Revenue growth%
9.92
7.42
10.13
12.49
12.92
10.46
13.45
13.74
15.89
16.55
9.68
13.74
12.71
54
11.10
Gross margin%
11.14
11.52
13.52
11.39
14.34
15.50
16.76
14.91
12.49
12.99
10.68
14.91
13.26
12
7.37
Operating margin%
26.67
29.47
29.07
27.08
26.18
27.77
25.37
24.23
25.67
24.12
29.27
25.37
26.42
75
21.73
Net margin%
24.52
27.49
27.94
25.16
23.18
25.41
26.27
28.00
30.72
28.16
25.82
28.00
26.88
45
15.10
P/E ratio (avg)x
38.69
37.42
38.54
38.68
43.05
43.66
46.67
46.80
51.54
47.36
12.65
46.80
43.35
9
25.98
EV/EBITx
15.04
13.52
13.25
13.45
14.22
12.99
11.93
12.45
12.12
11.07
22.27
12.12
13.12
82
21.67
FCF yield (avg)%
17.13
15.82
18.61
17.33
17.28
17.12
15.75
16.04
17.71
18.14
28.34
17.12
17.20
10
13.12
FCF margin%
12.83
14.19
14.38
12.74
13.32
11.23
11.51
9.13
11.35
9.19
27.92
11.23
12.12
88
0.608
FCF / Net incomex
0.979
1.068
1.078
1.144
1.012
0.992
0.902
0.938
1.007
0.962
1.684
0.962
0.999
68
22.07
ROIC%
3.39
4.05
1.24
3.92
1.51
2.27
0.44
3.05
5.92
8.86
11.07
3.05
3.22
13
3.97
Return on equity%
2.87
4.87
3.47
1.51
3.74
5.75
7.61
6.00
5.25
7.18
15.86
6.00
5.06
27
29.52
Return on assets%
24.66
27.47
26.22
23.30
23.29
24.92
24.84
25.54
26.28
25.98
14.38
25.54
25.23
93
3.92
EPS₹
4.51
4.65
5.11
4.92
5.27
5.86
6.55
7.40
6.82
7.76
4.07
8.06%
5.70%
—
29.91
EPS growth%
21.05
22.65
23.93
22.54
23.49
26.34
25.62
24.41
24.99
22.40
4.41
24.99
23.71
57
4.36
Bookvalue per sh₹
2.75
2.62
3.07
3.53
3.68
4.08
3.96
4.64
5.40
5.47
3.62
8.26%
7.47%
—
1.40
FCF per share₹
2.86
2.71
2.57
2.34
2.60
2.62
2.80
3.08
2.87
3.18
3.01
4.09%
0.82%
—
0.91
Dividend per sh₹
4.44
4.76
5.64
5.66
6.79
6.64
7.58
8.76
10.24
11.71
5.07
11.51%
12.00%
—
20.46
Div yield (avg)%
20.49
22.00
21.58
23.67
22.69
21.24
21.75
19.06
21.84
19.70
9.32
21.24
21.66
17
4.32
Payout ratio%
23.50
23.11
24.44
23.87
25.32
22.81
20.32
21.36
24.34
25.69
23.86
22.81
23.69
61
24.78
Shares (diluted)M
24.54
24.67
27.02
26.78
30.01
29.08
28.06
29.52
26.79
24.29
25.37
(4.14%)
(0.94%)
42
26.69
Buyback yield%
12.42
12.20
10.72
9.63
11.35
8.99
8.90
6.73
5.01
2.63
28.59
6.73
9.31
77
0.770
D/E ratiox
0.441
0.509
0.495
0.520
0.506
0.590
0.684
0.764
0.747
0.744
0.692
0.744
0.555
69
96.28
Enterprise value₹M
127.9
130.5
138.3
131.6
147.5
164.0
165.2
174.2
193.5
207.8
13.47
7.10%
5.97%
53
292.4
LT debt₹M
191.8
205.1
241.9
268.9
302.8
316.2
305.0
361.2
368.7
348.8
117.5
2.87%
6.30%
58
Revenue
₹379.8M
5.26%
1.00×
Cost of revenue
₹243.6M
4.86%
0.96×
Operating expenses
₹51.22M
6.25%
1.10×
Cash and investments
17.94%
Spread over hurdle
(0.71%)