392.2
Revenue₹M
395.2
422.7
463.5
495.4
529.0
582.5
627.4
683.6
740.5
792.1
409.7
8.41%
7.80%
38
24.29
Revenue growth%
16.32
15.46
15.62
17.61
15.36
16.59
18.07
19.70
20.19
19.15
12.49
19.15
17.10
70
6.60
Gross margin%
9.82
7.17
5.09
4.58
6.69
3.88
1.96
0.40
0.40
1.45
14.09
1.45
4.23
9
8.11
Operating margin%
8.91
8.63
6.05
5.26
3.17
0.85
0.40
0.40
0.40
0.40
11.70
0.40
2.01
70
27.42
Net margin%
28.82
27.48
29.71
28.51
26.40
25.43
24.65
22.45
22.60
21.39
2.79
22.60
25.92
20
34.61
P/E ratio (avg)x
31.24
31.63
36.02
41.44
39.32
40.86
42.53
48.26
51.29
54.39
12.98
48.26
41.15
14
17.52
EV/EBITx
64.73
74.89
84.76
98.83
113.1
117.6
128.0
152.3
165.2
176.6
26.44
152.3
115.4
74
11.58
FCF yield (avg)%
26.20
29.12
27.42
28.03
25.85
26.59
23.99
24.54
24.61
22.27
19.00
24.54
26.02
69
8.79
FCF margin%
27.10
27.68
30.17
27.48
26.37
24.30
25.90
25.34
22.46
22.86
24.75
24.30
26.14
45
1.734
FCF / Net incomex
1.913
1.842
2.003
1.816
1.610
1.630
1.552
1.692
1.541
1.419
1.750
1.552
1.661
64
4.43
ROIC%
5.45
3.60
5.53
5.05
7.56
6.11
6.07
6.66
4.47
2.06
29.70
6.07
5.49
76
27.13
Return on equity%
24.56
21.88
19.93
18.91
20.85
19.09
20.15
19.37
20.62
21.92
29.45
20.15
20.39
47
14.01
Return on assets%
12.32
15.25
12.72
12.01
11.00
11.04
12.17
12.58
13.05
11.23
26.15
12.17
12.24
93
34.73
EPS₹
31.10
31.51
35.51
36.31
39.32
43.71
45.13
44.30
43.60
49.53
38.14
4.73%
5.06%
—
3.22
EPS growth%
24.65
25.39
23.00
21.16
23.79
23.71
21.01
23.94
26.65
28.41
27.31
23.94
23.86
90
27.96
Bookvalue per sh₹
19.47
17.00
16.76
15.66
13.67
14.02
14.12
13.44
13.96
12.28
16.80
(2.12%)
(5.40%)
—
28.04
FCF per share₹
50.51
56.47
62.40
72.02
77.67
89.54
95.97
100.02
119.28
143.52
27.94
13.07%
12.87%
—
17.41
Dividend per sh₹
11.25
9.64
8.53
8.81
9.25
8.12
8.18
7.08
7.62
8.14
6.52
(2.53%)
(2.66%)
—
14.48
Div yield (avg)%
12.64
15.19
16.19
15.09
12.19
12.57
11.15
13.59
10.66
10.32
19.56
11.15
12.60
56
24.56
Payout ratio%
26.13
27.21
24.33
26.73
28.77
28.32
26.38
24.43
26.02
24.05
13.91
26.02
26.25
56
10.55
Shares (diluted)M
10.84
9.486
10.20
9.063
8.589
8.038
8.084
7.600
7.173
7.237
10.13
(3.37%)
(5.05%)
16
8.35
Buyback yield%
15.70
14.14
16.14
16.53
17.91
19.91
21.64
21.10
21.02
18.68
11.70
21.02
18.29
32
1.209
D/E ratiox
1.299
1.363
1.398
1.327
1.342
1.420
1.437
1.470
1.522
1.577
0.913
1.470
1.409
44
525.4
Enterprise value₹M
763.7
821.2
742.6
710.9
702.9
664.2
695.1
748.1
782.6
847.3
110.5
3.81%
2.09%
12
574.8
LT debt₹M
331.4
298.7
330.3
337.2
331.5
360.8
352.0
332.8
313.0
321.5
151.0
(0.61%)
(0.23%)
94
Revenue
₹792.1M
7.80%
1.00×
Cost of revenue
₹432.8M
7.70%
0.99×
Operating expenses
₹190.3M
8.49%
1.07×
Spread over hurdle
21.26%