590.5
Revenue₹M
683.5
719.7
725.7
758.4
788.5
804.3
818.4
857.6
898.2
910.6
632.1
2.92%
3.11%
58
14.64
Revenue growth%
8.32
9.40
9.50
9.50
10.38
12.40
15.17
15.13
16.75
16.84
9.10
15.17
11.39
56
16.94
Gross margin%
17.67
15.38
17.40
17.21
18.84
20.59
18.84
16.34
19.18
16.56
9.38
18.84
17.54
60
13.38
Operating margin%
7.25
8.40
9.76
8.12
9.03
9.68
7.12
4.20
6.60
3.73
16.03
6.60
7.69
87
22.70
Net margin%
21.82
21.82
24.47
23.80
24.08
26.40
28.05
25.11
25.10
22.72
20.62
25.11
24.28
48
15.54
P/E ratio (avg)x
47.55
50.93
52.89
51.41
56.42
64.83
67.09
73.86
70.23
68.96
13.01
68.96
60.62
28
21.41
EV/EBITx
8.066
8.223
8.493
8.354
9.865
11.08
13.17
14.04
15.85
17.06
35.04
14.04
10.47
86
14.95
FCF yield (avg)%
28.97
27.25
25.88
23.06
22.45
21.76
21.03
18.16
21.06
18.89
26.64
21.03
22.11
6
10.73
FCF margin%
4.71
2.28
0.40
0.40
1.12
1.25
0.40
2.13
2.78
3.88
25.04
2.13
1.69
74
1.791
FCF / Net incomex
0.701
0.645
0.588
0.592
0.595
0.652
0.598
0.649
0.629
0.616
1.009
0.629
0.622
62
10.61
ROIC%
12.75
14.55
14.43
15.45
15.60
16.23
14.51
13.14
12.00
12.38
21.94
13.14
14.47
72
11.19
Return on equity%
6.01
5.39
8.11
6.07
4.16
7.12
5.14
2.40
4.63
2.15
2.83
4.63
5.27
8
11.10
Return on assets%
5.56
6.20
7.88
6.24
5.88
7.03
5.64
3.48
3.78
1.44
23.11
3.78
5.76
17
55.24
EPS₹
62.63
73.31
78.71
81.34
79.97
87.45
93.67
112.47
133.40
153.74
60.17
13.97%
10.45%
—
27.32
EPS growth%
34.54
33.49
33.79
33.64
35.18
36.66
34.92
34.55
34.74
37.71
16.66
34.92
34.65
77
50.68
Bookvalue per sh₹
9.59
9.92
10.57
9.52
8.69
9.40
9.02
8.39
8.44
7.31
20.35
(3.41%)
(2.39%)
—
24.93
FCF per share₹
51.21
59.32
64.53
75.43
78.30
89.16
85.02
89.73
96.00
105.34
56.94
6.11%
8.34%
—
25.50
Dividend per sh₹
28.50
32.38
31.84
32.68
34.53
33.53
33.12
33.75
35.39
40.65
56.21
3.32%
4.01%
—
19.28
Div yield (avg)%
24.43
23.95
22.97
20.56
19.46
21.76
23.86
25.66
24.67
26.79
13.86
24.67
23.91
5
10.15
Payout ratio%
4.41
4.50
3.46
4.97
4.99
4.23
4.40
1.59
1.08
0.40
24.13
1.59
4.31
54
14.98
Shares (diluted)M
24.54
27.88
27.82
29.19
29.61
35.65
37.71
41.49
41.29
40.94
14.32
6.69%
5.67%
78
29.84
Buyback yield%
3.01
5.24
6.63
6.28
3.93
1.77
0.40
0.40
1.79
0.40
24.97
0.40
2.40
71
0.370
D/E ratiox
0.892
0.860
0.735
0.690
0.743
0.691
0.668
0.727
0.654
0.661
1.636
0.668
0.709
32
90.33
Enterprise value₹M
289.1
273.0
269.8
256.9
250.3
261.0
250.2
238.7
241.6
227.9
619.4
(1.86%)
(1.90%)
88
341.3
LT debt₹M
474.4
452.4
463.6
443.9
400.7
365.1
346.2
365.8
320.4
307.2
592.1
(5.18%)
(3.54%)
85
Revenue
₹910.6M
3.11%
1.00×
Cost of revenue
₹606.3M
3.36%
1.02×
Operating expenses
₹204.8M
3.17%
1.01×
Cash and investments
17.49%
Spread over hurdle
12.24%