702.2
Revenue₹M
533.1
576.1
617.0
651.5
685.4
728.7
785.9
855.4
909.6
978.3
781.2
7.37%
6.99%
93
25.83
Revenue growth%
26.28
26.46
27.39
28.51
27.64
24.65
24.91
22.12
24.78
24.33
8.85
24.65
25.60
75
24.15
Gross margin%
27.92
27.37
30.31
28.64
26.44
27.27
27.03
26.96
24.55
25.53
27.37
26.96
27.15
86
12.10
Operating margin%
3.45
4.26
2.27
0.40
0.40
0.40
0.40
0.40
3.36
5.20
8.81
0.40
1.33
94
19.45
Net margin%
29.99
29.97
30.32
33.19
30.82
33.41
35.77
36.13
33.43
34.10
10.19
34.10
33.30
26
37.19
P/E ratio (avg)x
34.46
35.35
35.13
38.18
41.47
43.00
43.06
48.26
44.01
39.93
24.76
43.06
40.70
55
32.31
EV/EBITx
31.97
36.27
41.08
48.08
52.79
60.61
61.97
70.38
81.55
97.47
20.49
70.38
56.70
94
4.05
FCF yield (avg)%
24.36
23.71
22.33
23.49
26.48
26.65
26.72
25.26
25.65
27.36
2.33
26.65
25.45
28
5.89
FCF margin%
11.80
9.74
9.00
7.02
8.25
9.00
7.63
9.26
7.08
7.39
10.00
7.63
8.62
83
1.284
FCF / Net incomex
0.365
0.401
0.369
0.342
0.370
0.422
0.475
0.512
0.493
0.509
0.976
0.493
0.412
35
18.95
ROIC%
26.17
27.76
29.23
31.49
30.50
28.75
31.48
32.03
32.97
31.37
22.29
31.48
30.94
76
20.09
Return on equity%
8.02
6.25
3.44
1.43
3.46
6.21
9.05
11.13
12.49
14.55
29.84
11.13
7.13
84
2.03
Return on assets%
10.03
8.89
6.96
9.81
10.99
8.89
9.75
12.08
11.59
13.71
28.33
11.59
9.92
61
9.03
EPS₹
17.45
16.78
19.23
21.05
21.62
21.03
23.17
22.55
26.11
27.45
9.71
4.89%
6.24%
—
13.50
EPS growth%
17.19
15.53
16.82
14.78
17.11
15.36
16.33
17.02
19.47
21.68
3.29
17.02
16.92
77
10.73
Bookvalue per sh₹
4.58
5.08
5.36
5.91
5.50
4.90
4.94
5.14
5.41
5.87
1.79
1.30%
2.02%
—
5.87
FCF per share₹
2.81
3.18
3.00
3.19
3.54
3.80
4.06
4.56
4.62
4.37
7.87
4.31%
4.30%
—
5.55
Dividend per sh₹
5.99
6.37
6.19
5.84
5.84
5.67
5.70
5.94
5.63
6.32
10.56
1.60%
2.16%
—
29.29
Div yield (avg)%
23.19
20.42
19.29
18.27
17.54
14.57
14.78
17.63
17.96
18.97
15.88
17.63
18.12
26
3.74
Payout ratio%
17.70
14.98
17.51
18.21
19.99
21.22
21.50
18.56
18.23
16.81
11.39
18.56
18.22
58
40.41
Shares (diluted)M
40.33
44.56
51.92
54.98
52.90
53.73
59.80
68.62
64.34
65.31
38.61
4.31%
4.41%
11
12.82
Buyback yield%
10.86
9.80
9.16
8.29
7.42
7.99
6.25
6.57
5.87
8.86
21.61
6.57
8.14
39
0.119
D/E ratiox
1.882
2.014
2.268
2.432
2.741
2.950
3.198
3.543
3.400
3.669
0.935
3.400
2.846
47
298.7
Enterprise value₹M
308.4
302.3
294.2
284.1
266.5
232.0
228.3
237.2
211.6
184.2
231.1
(7.12%)
(5.42%)
72
797.9
LT debt₹M
314.0
318.2
329.0
304.6
350.9
345.3
340.0
315.3
311.1
288.1
180.6
(3.87%)
(1.64%)
51
Revenue
₹978.3M
6.99%
1.00×
Cost of revenue
₹603.2M
6.88%
0.99×
Operating expenses
₹209.3M
6.91%
0.99×
Cash and investments
19.02%
Goodwill & intangibles
16.06%