841.4
Revenue₹M
436.8
468.8
512.7
552.2
598.0
655.5
724.8
802.0
869.1
958.3
908.5
9.89%
9.06%
28
13.20
Revenue growth%
7.89
10.11
10.69
11.69
13.01
12.56
10.54
10.71
10.55
13.10
10.26
10.71
10.70
26
5.71
Gross margin%
6.31
4.18
4.07
3.78
3.78
1.13
0.40
3.09
2.99
4.60
10.67
2.99
3.78
27
8.65
Operating margin%
2.74
3.48
3.92
1.40
1.91
2.33
1.03
3.52
6.28
3.87
27.38
3.52
3.11
25
17.09
Net margin%
23.99
22.72
22.03
22.26
23.82
26.32
29.03
30.87
29.67
29.17
3.42
29.17
25.16
63
21.53
P/E ratio (avg)x
21.55
20.55
19.53
21.05
22.80
24.99
25.24
28.40
30.29
33.19
35.47
28.40
23.89
53
9.143
EV/EBITx
29.27
29.58
32.40
36.99
39.10
40.75
38.60
36.29
42.27
45.38
11.40
40.75
37.80
49
4.04
FCF yield (avg)%
3.16
1.48
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
23.35
0.40
0.40
83
22.70
FCF margin%
34.51
31.60
32.66
30.25
28.19
27.95
28.31
29.35
31.73
29.97
2.82
29.35
30.11
45
0.569
FCF / Net incomex
1.746
1.904
1.753
1.723
1.811
1.695
1.539
1.552
1.601
1.385
1.080
1.552
1.709
68
21.92
ROIC%
12.64
12.19
14.20
15.07
13.98
13.01
12.53
14.76
15.73
17.39
9.28
14.76
14.09
5
19.15
Return on equity%
22.61
24.61
26.50
23.93
25.62
25.76
26.71
24.22
24.29
22.07
10.14
24.29
24.45
45
2.31
Return on assets%
5.20
5.34
4.90
7.37
10.05
8.50
6.96
6.31
5.65
5.00
8.24
6.31
5.98
26
70.02
EPS₹
35.92
37.98
41.95
44.22
47.01
49.31
53.01
62.05
59.10
61.43
73.26
5.50%
5.74%
—
8.36
EPS growth%
9.61
7.97
5.46
7.57
7.92
10.54
9.94
7.77
10.51
7.76
24.20
9.94
7.94
71
51.79
Bookvalue per sh₹
43.53
41.58
37.45
35.62
38.26
36.43
39.28
41.06
44.21
39.13
31.48
0.45%
(0.46%)
—
48.40
FCF per share₹
17.21
17.99
18.08
18.45
20.44
21.38
20.39
23.08
23.61
24.14
13.33
3.39%
2.67%
—
22.03
Dividend per sh₹
35.69
34.46
34.08
33.24
32.28
31.72
33.38
36.08
36.84
39.07
9.95
3.90%
1.87%
—
19.67
Div yield (avg)%
26.02
28.00
29.63
30.27
30.29
30.08
29.13
31.94
32.67
32.16
25.30
31.94
30.17
79
25.21
Payout ratio%
10.14
10.87
12.47
12.74
11.60
12.84
12.02
11.04
11.42
10.69
9.92
11.42
11.51
45
11.01
Shares (diluted)M
10.14
10.90
10.98
10.54
10.62
11.07
9.942
9.448
8.895
8.696
10.91
(3.92%)
(2.05%)
56
19.50
Buyback yield%
22.97
21.45
19.22
17.90
17.83
17.97
19.75
17.75
17.87
18.68
26.72
17.97
18.32
50
1.737
D/E ratiox
0.754
0.802
0.887
0.782
0.783
0.735
0.681
0.627
0.646
0.576
0.530
0.646
0.745
13
612.8
Enterprise value₹M
202.9
227.5
216.6
251.5
239.7
271.6
257.4
295.2
282.6
310.6
794.8
5.32%
4.19%
95
0.134
LT debt₹B
1.491
1.600
1.475
1.525
1.617
1.675
1.915
1.964
2.143
2.244
0.303
6.78%
5.43%
41
Revenue
₹958.3M
9.06%
1.00×
Cost of revenue
₹587.6M
9.27%
1.02×
Operating expenses
₹111.3M
8.35%
0.94×
Goodwill & intangibles
17.62%
Cash and investments
14.79%
Spread over hurdle
46.20%