92.69
Revenue₹M
649.9
668.5
694.1
695.4
719.4
736.5
755.0
790.6
827.6
841.4
102.1
3.18%
2.81%
19
20.75
Revenue growth%
14.66
15.72
16.81
15.68
14.19
13.21
10.51
12.82
10.61
12.45
29.52
12.45
13.70
35
9.21
Gross margin%
12.45
14.88
16.53
19.10
21.50
22.02
24.08
24.33
23.24
21.07
28.30
23.24
21.28
81
19.82
Operating margin%
7.20
8.05
5.91
5.17
2.89
5.07
7.48
7.51
5.29
2.60
24.78
5.29
5.60
86
12.75
Net margin%
8.15
6.65
4.67
4.50
5.91
5.70
4.17
3.00
4.87
3.07
7.47
4.17
4.77
15
30.51
P/E ratio (avg)x
31.94
34.15
31.79
32.33
34.82
37.95
35.64
37.46
36.56
40.49
22.79
37.46
35.23
32
34.41
EV/EBITx
28.94
25.48
26.92
25.60
24.49
22.36
22.09
20.66
18.21
18.35
12.08
20.66
23.42
88
11.07
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.71
3.28
0.76
1.98
17.89
0.76
0.40
11
13.40
FCF margin%
18.88
21.68
24.23
25.37
26.42
24.18
26.50
25.95
24.46
25.21
28.21
25.21
24.83
24
0.915
FCF / Net incomex
2.474
2.710
3.075
3.007
3.443
3.314
3.224
3.680
3.864
3.747
1.021
3.680
3.269
57
26.78
ROIC%
3.39
1.95
2.06
0.40
2.09
1.77
3.86
3.17
1.84
4.83
24.23
3.17
2.08
38
23.15
Return on equity%
22.65
21.33
24.29
24.59
25.60
24.82
22.74
22.89
25.04
23.86
20.40
23.86
24.07
92
13.23
Return on assets%
24.47
24.21
26.45
28.31
28.28
29.10
30.70
29.43
29.56
31.97
11.19
29.56
28.71
76
15.07
EPS₹
45.24
52.94
58.47
69.55
80.40
86.60
102.88
106.23
123.90
141.64
16.02
11.99%
13.70%
—
3.03
EPS growth%
7.43
7.97
9.77
9.99
10.89
9.13
7.03
4.53
3.02
1.67
3.90
4.53
7.70
61
4.86
Bookvalue per sh₹
20.37
22.82
21.62
21.48
22.25
22.73
25.96
29.17
30.00
27.74
23.00
4.51%
3.71%
—
18.69
FCF per share₹
28.07
31.42
37.04
39.22
38.73
43.99
45.87
52.17
59.05
66.88
17.78
11.54%
10.58%
—
4.08
Dividend per sh₹
7.38
7.47
8.33
8.73
9.47
10.15
9.84
9.53
9.02
9.82
5.20
0.74%
1.98%
—
15.94
Div yield (avg)%
16.33
14.30
11.34
12.00
13.25
10.73
9.75
7.54
8.08
7.82
28.10
8.08
11.04
36
25.55
Payout ratio%
15.56
15.29
15.70
17.45
14.81
15.09
15.11
15.70
16.20
13.30
23.99
15.11
15.43
58
6.953
Shares (diluted)M
6.388
6.067
6.707
7.459
8.218
8.731
9.731
9.262
9.015
8.728
6.785
1.21%
2.96%
21
13.69
Buyback yield%
26.30
25.62
24.97
27.24
26.94
25.81
25.76
24.25
24.87
24.62
5.40
24.87
25.69
44
0.510
D/E ratiox
0.216
0.227
0.205
0.197
0.213
0.230
0.213
0.218
0.207
0.220
0.427
0.218
0.215
70
576.8
Enterprise value₹M
63.33
55.65
61.73
66.62
64.88
66.71
67.45
59.41
56.86
50.92
834.3
(4.73%)
(1.67%)
64
0.060
LT debt₹B
0.418
0.439
0.523
0.636
0.657
0.780
0.773
0.832
1.002
1.023
0.722
9.28%
10.69%
48
Revenue
₹841.4M
2.81%
1.00×
Cost of revenue
₹589.0M
2.81%
1.00×
Operating expenses
₹173.8M
2.45%
0.96×
Cash and investments
14.69%
Spread over hurdle
(1.60%)