420.9
Revenue₹M
405.3
436.7
468.2
494.3
536.5
565.6
624.1
687.9
742.8
786.4
429.7
7.95%
7.67%
58
16.84
Revenue growth%
3.79
2.09
0.40
0.90
2.24
0.40
0.40
0.40
0.83
2.53
26.97
0.40
0.87
31
5.71
Gross margin%
20.12
21.42
19.52
18.64
20.50
17.70
15.97
18.28
20.97
19.22
21.08
18.28
19.37
18
16.62
Operating margin%
12.93
11.19
9.71
12.03
14.25
16.21
17.28
17.69
19.90
17.87
4.84
17.69
15.23
21
4.80
Net margin%
16.03
17.88
15.69
16.35
13.98
14.39
14.32
13.53
16.03
16.23
26.81
14.39
15.86
17
17.96
P/E ratio (avg)x
12.19
12.78
12.69
12.87
14.56
14.12
14.65
14.00
14.10
14.77
33.26
14.12
14.05
61
11.54
EV/EBITx
22.14
22.87
20.50
20.83
20.15
21.09
22.33
23.28
20.43
20.27
32.52
21.09
20.96
14
7.58
FCF yield (avg)%
8.16
8.17
6.32
6.06
6.92
6.27
6.03
5.38
2.85
3.22
6.89
5.38
6.16
13
5.68
FCF margin%
22.52
25.26
22.71
22.12
20.62
20.69
20.83
19.25
17.23
19.10
26.53
19.25
20.76
32
0.153
FCF / Net incomex
0.359
0.348
0.360
0.387
0.338
0.312
0.324
0.292
0.311
0.300
1.729
0.311
0.331
42
7.53
ROIC%
25.43
27.03
26.76
27.36
24.88
27.86
26.11
28.27
27.25
27.73
3.78
27.73
27.14
43
22.17
Return on equity%
31.17
29.84
28.43
28.09
27.32
28.39
29.74
30.07
27.95
29.26
5.05
29.26
28.85
68
23.62
Return on assets%
15.54
13.39
15.86
13.30
12.92
13.12
14.06
12.78
13.41
14.38
29.23
13.41
13.40
44
20.31
EPS₹
3.37
3.63
3.72
3.42
3.43
3.18
3.14
3.49
3.37
3.10
20.82
(2.01%)
(1.36%)
—
17.99
EPS growth%
20.13
20.29
19.39
21.65
21.64
20.62
23.42
21.98
21.26
24.24
12.42
21.98
21.45
69
10.46
Bookvalue per sh₹
19.28
21.14
18.50
16.28
14.47
12.54
11.35
12.02
12.85
14.08
13.22
(0.55%)
(4.13%)
—
12.16
FCF per share₹
30.25
29.94
35.69
36.30
38.60
40.34
44.06
47.83
50.05
54.24
22.64
7.04%
5.93%
—
5.15
Dividend per sh₹
10.26
10.71
10.47
9.99
10.72
9.75
10.50
10.49
10.15
11.23
10.41
0.93%
1.11%
—
8.47
Div yield (avg)%
33.30
34.64
32.22
33.56
33.47
31.33
30.52
33.21
35.90
37.73
5.90
33.21
33.39
51
12.20
Payout ratio%
4.15
4.94
2.17
1.57
0.40
0.40
0.40
0.40
0.40
0.72
23.53
0.40
0.56
70
15.20
Shares (diluted)M
12.77
13.44
14.51
14.03
15.41
14.86
14.81
16.12
14.80
13.08
15.07
(3.23%)
(0.58%)
11
22.16
Buyback yield%
21.89
19.03
18.28
15.87
15.52
14.02
14.56
14.77
13.05
10.23
21.15
14.02
15.14
33
0.666
D/E ratiox
0.815
0.741
0.714
0.734
0.789
0.744
0.781
0.692
0.596
0.543
1.766
0.692
0.738
62
111.4
Enterprise value₹M
641.6
677.2
680.9
709.5
719.3
726.6
717.5
815.3
895.0
944.9
276.7
5.61%
4.23%
83
0.504
LT debt₹B
1.474
1.618
1.919
1.990
2.291
2.570
2.476
2.686
2.736
2.964
0.680
5.28%
9.13%
56
Revenue
₹786.4M
7.67%
1.00×
Cost of revenue
₹550.5M
7.67%
1.00×
Operating expenses
₹172.9M
7.97%
1.03×
Cash and investments
17.61%
Property and equipment
15.61%
Spread over hurdle
(1.06%)