650.1
Revenue₹M
438.2
468.4
489.1
523.5
544.5
559.3
578.7
607.5
627.9
666.6
696.4
4.13%
4.61%
75
14.41
Revenue growth%
24.28
24.09
23.52
24.71
24.68
23.97
22.02
23.15
24.62
26.12
15.69
23.97
24.19
89
12.17
Gross margin%
20.77
17.85
15.65
15.49
13.20
15.43
18.31
19.29
21.86
20.41
9.73
19.29
18.08
11
3.52
Operating margin%
25.05
27.24
25.63
24.33
22.66
20.84
21.05
18.71
20.17
19.72
11.08
20.17
21.86
84
19.60
Net margin%
20.44
20.38
20.40
18.69
19.22
21.56
24.04
23.86
25.50
26.87
17.08
24.04
21.00
85
10.87
P/E ratio (avg)x
18.25
19.70
21.13
21.36
22.96
20.57
20.94
20.65
17.85
15.91
37.62
20.57
20.61
89
14.25
EV/EBITx
41.38
45.31
43.61
48.60
47.65
50.89
56.68
65.05
69.00
75.69
33.45
65.05
49.75
87
27.53
FCF yield (avg)%
6.78
5.92
3.41
3.02
1.39
0.40
0.40
3.13
2.52
2.85
19.99
2.52
2.94
23
21.67
FCF margin%
27.26
25.84
25.85
24.87
22.89
23.79
21.36
20.86
19.01
18.63
15.12
20.86
23.34
13
0.468
FCF / Net incomex
1.319
1.259
1.282
1.236
1.191
1.025
0.886
0.764
0.702
0.751
0.343
0.764
1.108
20
14.19
ROIC%
22.56
24.58
21.67
19.88
20.39
22.56
22.43
19.61
20.17
19.26
15.26
20.17
21.03
53
6.23
Return on equity%
6.47
4.10
5.29
7.79
9.28
7.89
4.97
4.73
2.04
4.67
12.48
4.73
5.13
80
12.49
Return on assets%
6.61
6.70
7.29
4.81
3.60
2.80
3.00
1.76
2.45
3.02
21.74
2.80
3.31
93
5.10
EPS₹
14.11
15.34
14.56
14.94
17.43
19.00
17.94
19.57
21.70
22.48
5.34
5.21%
4.27%
—
18.95
EPS growth%
19.23
16.54
14.77
15.51
18.49
17.06
15.98
14.43
15.22
17.11
20.86
15.98
16.26
14
9.44
Bookvalue per sh₹
11.14
11.90
13.22
15.37
17.71
20.79
21.59
23.49
22.80
27.39
14.26
9.11%
9.44%
—
15.45
FCF per share₹
5.46
5.71
5.74
6.83
7.89
8.86
10.37
11.61
13.91
14.56
7.96
13.02%
11.83%
—
15.69
Dividend per sh₹
7.98
8.59
8.84
8.73
10.12
10.31
10.88
11.97
12.09
14.12
14.31
6.90%
7.79%
—
6.23
Div yield (avg)%
21.57
21.01
18.03
18.92
18.13
16.43
18.01
16.03
16.81
14.50
29.24
16.43
18.02
11
4.74
Payout ratio%
19.03
20.80
23.12
21.31
19.98
19.29
19.94
18.04
20.10
17.60
29.04
19.29
19.96
81
32.63
Shares (diluted)M
39.17
38.74
36.80
37.15
39.81
37.94
35.19
35.56
36.46
34.40
33.82
(2.88%)
(0.88%)
9
18.62
Buyback yield%
12.77
15.39
18.24
15.45
17.82
20.23
22.97
24.73
24.26
24.89
24.63
24.26
19.24
11
0.289
D/E ratiox
0.559
0.598
0.683
0.704
0.794
0.844
0.923
0.957
1.097
1.196
1.042
0.957
0.819
64
427.9
Enterprise value₹M
133.6
130.9
132.2
156.3
175.0
206.7
230.0
226.8
257.0
253.3
674.9
7.68%
8.52%
13
146.6
LT debt₹M
593.5
641.4
628.5
703.3
806.0
790.6
855.2
836.7
815.5
751.4
96.45
(1.39%)
3.06%
91
Revenue
₹666.6M
4.61%
1.00×
Cost of revenue
₹374.0M
4.76%
1.02×
Operating expenses
₹153.0M
4.23%
0.96×
Goodwill & intangibles
18.39%
Spread over hurdle
(8.03%)