137.1
Revenue₹M
552.5
578.3
607.4
625.6
642.8
667.7
699.1
704.1
705.4
728.2
141.5
2.53%
2.96%
88
5.65
Revenue growth%
15.30
14.19
13.29
12.80
13.56
15.90
16.93
19.41
20.72
18.72
5.84
18.72
15.60
44
26.40
Gross margin%
27.98
29.52
29.63
30.92
32.92
34.14
33.68
32.21
33.18
32.46
4.97
33.18
32.34
65
19.02
Operating margin%
29.72
30.65
28.52
27.08
27.13
28.86
30.39
29.89
28.68
25.76
22.12
28.86
28.77
27
22.81
Net margin%
4.73
2.83
3.13
4.39
2.74
5.67
6.48
5.60
8.41
5.78
3.54
5.78
5.17
26
28.75
P/E ratio (avg)x
18.25
19.92
23.10
23.87
26.95
28.96
33.31
38.19
39.45
36.88
25.78
36.88
27.96
40
8.983
EV/EBITx
44.11
41.72
40.32
43.57
39.65
44.28
44.83
43.12
40.53
44.08
34.79
44.08
43.35
62
3.71
FCF yield (avg)%
6.69
9.08
11.62
12.06
10.71
11.72
12.81
15.70
13.58
11.63
19.24
12.81
11.68
26
13.47
FCF margin%
3.95
3.78
3.73
4.46
2.35
0.40
1.49
0.40
0.40
0.40
29.45
0.40
1.92
81
0.964
FCF / Net incomex
1.331
1.441
1.509
1.664
1.701
1.869
2.078
2.108
2.335
2.589
0.894
2.108
1.785
6
12.12
ROIC%
20.92
22.23
22.27
21.44
21.03
23.09
21.77
20.52
20.04
19.61
26.28
20.52
21.23
94
6.90
Return on equity%
17.10
18.92
19.08
16.70
14.70
12.64
14.17
12.47
13.33
10.84
24.60
12.64
14.43
65
20.88
Return on assets%
15.12
16.97
16.88
14.32
11.97
10.99
11.65
11.58
13.34
13.79
8.72
11.65
13.57
35
65.54
EPS₹
38.36
36.21
35.01
33.74
34.69
37.88
41.76
45.65
49.26
54.38
72.50
9.40%
3.22%
—
17.39
EPS growth%
15.82
16.35
17.55
18.16
15.37
12.54
12.11
13.74
10.78
8.16
2.67
12.11
14.55
38
58.18
Bookvalue per sh₹
9.00
8.25
7.81
7.17
7.83
7.81
7.44
7.71
8.13
7.83
34.92
(0.02%)
(2.48%)
—
23.62
FCF per share₹
56.74
64.80
69.67
69.34
82.62
93.96
97.00
117.73
115.87
140.81
52.85
11.25%
11.64%
—
56.49
Dividend per sh₹
40.61
44.55
46.80
48.81
52.01
48.64
50.85
56.93
61.08
62.55
20.75
3.76%
3.54%
—
26.50
Div yield (avg)%
20.54
18.59
16.27
15.23
13.01
13.71
14.89
13.69
16.67
15.79
21.60
14.89
15.51
85
20.63
Payout ratio%
29.76
31.20
29.05
30.60
29.85
31.03
32.55
32.46
30.51
31.04
24.81
31.04
30.82
18
12.52
Shares (diluted)M
18.79
20.07
20.26
19.51
18.59
19.76
19.52
22.32
22.37
26.23
12.57
7.13%
4.46%
49
16.81
Buyback yield%
22.39
20.55
22.97
22.91
21.89
23.56
22.50
24.42
24.82
26.97
6.13
24.42
22.94
64
0.661
D/E ratiox
0.918
0.883
0.821
0.819
0.775
0.758
0.760
0.846
0.861
0.963
1.676
0.846
0.834
19
0.509
Enterprise value₹B
0.744
0.872
0.920
0.961
1.074
1.141
1.168
1.127
1.301
1.531
0.435
7.34%
8.83%
45
604.1
LT debt₹M
536.6
528.0
465.3
456.0
464.5
408.7
455.5
493.7
441.3
396.9
621.9
(3.10%)
(4.14%)
87
Revenue
₹728.2M
2.96%
1.00×
Cost of revenue
₹509.8M
2.96%
1.00×
Operating expenses
₹160.3M
3.04%
1.01×
Cash and investments
18.51%
Spread over hurdle
(5.68%)