628.8
Revenue₹M
439.6
461.7
480.7
497.0
522.4
538.1
578.0
617.7
644.9
671.9
690.1
5.16%
4.63%
14
10.28
Revenue growth%
25.26
23.12
22.37
20.38
21.25
22.39
23.67
22.98
21.43
21.55
6.19
22.39
22.38
95
6.89
Gross margin%
10.58
7.71
9.45
12.06
11.52
11.38
12.80
12.14
9.90
8.34
11.85
11.38
10.98
43
8.93
Operating margin%
15.12
15.82
17.31
16.01
16.20
16.72
17.81
17.76
18.44
17.07
5.25
17.76
16.90
29
25.47
Net margin%
5.88
4.41
2.80
4.75
6.13
5.12
7.41
8.99
7.04
9.19
11.63
7.41
6.01
90
6.170
P/E ratio (avg)x
27.05
25.19
29.17
32.15
33.84
37.15
38.92
38.52
40.06
43.76
14.33
38.92
35.50
70
32.13
EV/EBITx
22.97
21.83
21.80
23.03
20.27
21.36
18.51
17.85
18.68
17.37
6.694
18.51
20.81
58
24.31
FCF yield (avg)%
12.92
14.77
11.77
12.41
11.94
14.82
14.48
12.99
12.59
10.99
15.25
12.99
12.76
16
4.64
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.66
0.92
1.90
0.40
2.28
9.79
0.92
0.40
14
0.491
FCF / Net incomex
0.352
0.385
0.381
0.453
0.456
0.530
0.526
0.571
0.656
0.761
1.105
0.571
0.491
71
13.01
ROIC%
11.94
13.60
16.16
16.45
17.79
16.38
16.52
18.75
19.21
18.71
24.59
18.71
16.49
71
25.74
Return on equity%
6.35
5.80
3.82
5.39
3.48
6.24
7.67
6.56
5.59
6.87
25.98
6.56
6.02
67
13.14
Return on assets%
28.59
30.70
33.55
30.66
28.28
27.34
25.88
27.18
30.18
32.74
24.77
27.34
29.38
19
2,200
EPS₹
2,617
2,736
2,561
2,691
3,055
2,793
3,174
3,364
3,128
3,073
2,410
0.11%
2.48%
—
9.57
EPS growth%
12.13
9.78
12.00
10.91
13.87
13.18
11.52
12.48
9.89
8.91
4.90
11.52
11.76
59
555.41
Bookvalue per sh₹
3,836
3,826
4,014
4,275
4,158
4,264
4,656
4,318
3,873
3,963
1,586
(0.96%)
1.35%
—
1,213
FCF per share₹
1,401
1,496
1,751
1,907
1,850
1,971
2,218
2,561
2,692
2,726
2,810
8.06%
6.53%
—
863.72
Dividend per sh₹
1,134
1,244
1,212
1,190
1,221
1,082
1,207
1,321
1,268
1,301
542.61
1.28%
0.76%
—
28.68
Div yield (avg)%
20.77
18.76
18.72
21.13
18.40
18.52
17.64
19.03
16.63
14.47
16.23
17.64
18.62
17
15.41
Payout ratio%
18.22
18.89
17.44
18.19
17.53
15.91
18.66
16.18
14.87
16.00
17.63
16.00
17.48
27
0.151
Shares (diluted)M
0.189
0.207
0.239
0.231
0.235
0.237
0.236
0.235
0.271
0.295
0.147
4.66%
5.65%
37
2.11
Buyback yield%
14.03
16.43
14.57
13.70
14.98
13.20
14.04
12.25
12.84
11.27
25.48
12.84
13.86
85
1.547
D/E ratiox
1.578
1.559
1.733
1.671
1.961
2.235
2.175
2.388
2.527
2.913
0.104
2.388
2.068
32
735.3
Enterprise value₹M
475.8
534.7
555.4
595.4
623.1
605.2
559.4
560.8
606.4
679.4
69.41
1.74%
3.72%
17
0.725
LT debt₹B
1.052
1.040
0.974
1.085
1.210
1.251
1.325
1.294
1.261
1.311
0.360
1.62%
2.76%
69
Revenue
₹671.9M
4.63%
1.00×
Cost of revenue
₹457.5M
4.79%
1.01×
Operating expenses
₹120.9M
4.15%
0.95×
Cash and investments
19.09%
Spread over hurdle
(5.08%)