642.7
Revenue₹M
606.4
625.4
670.0
717.6
748.2
785.4
824.3
850.4
869.1
889.0
656.3
3.51%
4.49%
45
4.74
Revenue growth%
8.00
9.13
11.74
11.00
11.50
13.24
10.49
11.18
13.59
15.09
18.17
13.24
11.34
32
14.10
Gross margin%
13.76
11.32
14.12
17.04
18.41
20.25
21.75
20.24
22.10
20.89
3.69
20.89
19.32
79
25.73
Operating margin%
1.45
0.98
0.40
1.46
1.99
3.16
3.02
0.60
2.76
4.59
6.00
3.02
1.72
92
3.61
Net margin%
9.68
9.56
12.55
14.82
14.06
12.68
14.59
12.05
13.56
15.13
17.50
13.56
13.12
18
31.37
P/E ratio (avg)x
31.74
35.12
38.65
35.77
38.64
44.66
44.93
52.19
51.24
57.12
23.63
51.24
41.66
15
26.68
EV/EBITx
15.33
14.80
16.30
16.22
15.13
15.97
15.76
17.19
17.46
17.71
13.65
17.19
16.09
45
6.12
FCF yield (avg)%
3.79
4.16
2.26
0.40
0.40
0.40
2.36
1.25
3.07
4.49
21.96
2.36
2.31
77
9.54
FCF margin%
18.81
16.70
15.42
15.45
16.48
16.27
19.19
16.98
18.76
20.50
18.41
18.76
16.84
24
0.457
FCF / Net incomex
1.267
1.265
1.517
1.638
1.840
2.099
2.274
2.292
2.601
2.995
1.756
2.292
1.969
71
2.56
ROIC%
19.42
20.79
21.76
21.32
18.45
16.17
14.42
15.28
15.44
14.23
24.42
15.28
17.31
14
23.43
Return on equity%
18.76
17.37
17.38
18.62
18.48
18.22
15.23
16.59
18.94
18.00
23.11
18.00
18.11
14
20.94
Return on assets%
9.98
7.90
6.26
4.61
7.58
7.98
10.20
12.80
14.48
16.90
8.14
12.80
8.98
8
21.31
EPS₹
7.46
6.61
6.67
6.44
6.52
6.32
5.93
5.19
4.63
4.91
21.82
(5.53%)
(4.08%)
—
10.71
EPS growth%
18.32
17.66
17.87
14.92
17.08
15.12
17.63
15.43
13.76
16.27
9.66
15.43
16.67
52
24.70
Bookvalue per sh₹
12.23
14.01
13.45
13.48
13.59
15.79
15.00
16.03
17.86
17.86
26.70
5.61%
5.01%
—
18.17
FCF per share₹
12.10
13.68
14.83
16.30
17.26
17.28
19.04
19.24
19.33
21.36
17.30
4.35%
6.50%
—
9.45
Dividend per sh₹
17.82
17.27
18.80
20.29
22.40
22.54
22.39
19.96
19.99
17.76
19.55
(4.54%)
(0.41%)
—
9.39
Div yield (avg)%
20.48
21.61
19.06
17.01
17.27
14.40
16.95
19.64
19.24
21.91
19.77
19.24
19.15
57
3.35
Payout ratio%
22.97
21.98
19.48
20.26
19.81
19.58
17.48
14.77
12.37
15.14
27.31
15.14
19.53
43
26.47
Shares (diluted)M
16.89
16.48
15.68
14.38
13.90
14.26
12.33
12.44
10.70
10.03
26.41
(6.31%)
(6.64%)
83
14.14
Buyback yield%
0.67
0.40
0.40
3.39
3.60
2.25
0.67
0.40
2.47
2.43
26.99
2.25
1.46
55
1.375
D/E ratiox
1.064
1.163
1.254
1.359
1.359
1.327
1.320
1.226
1.111
1.043
1.276
1.226
1.240
83
92.79
Enterprise value₹M
208.8
227.4
245.2
276.6
324.7
329.1
336.3
329.7
319.2
351.1
243.6
1.58%
4.86%
80
108.2
LT debt₹M
432.6
373.6
329.4
290.6
259.1
270.5
256.8
249.9
249.9
262.2
211.6
0.24%
(5.15%)
62
Revenue
₹889.0M
4.49%
1.00×
Cost of revenue
₹622.3M
4.49%
1.00×
Operating expenses
₹105.3M
4.11%
0.96×
Goodwill & intangibles
18.39%
Return on capital
102.41%
Spread over hurdle
89.41%