1.609
Revenue₹M
4.645
4.888
5.171
5.361
5.785
6.092
6.362
6.570
6.939
7.390
1.645
5.02%
5.43%
64
28.69
Revenue growth%
15.53
16.24
16.11
18.10
21.10
20.36
18.21
15.34
14.99
14.21
19.11
15.34
16.17
39
25.23
Gross margin%
1.91
0.83
0.40
1.80
3.69
2.93
0.45
2.41
0.40
0.40
23.93
0.45
1.31
20
15.72
Operating margin%
27.50
29.15
31.54
29.84
28.31
27.14
26.64
29.03
28.09
28.23
27.14
28.09
28.27
12
4.07
Net margin%
25.66
25.99
26.23
24.22
25.11
26.38
27.77
30.25
29.80
29.04
17.95
29.04
26.31
81
21.65
P/E ratio (avg)x
39.33
39.43
41.48
44.01
43.13
40.85
43.70
44.98
39.99
36.49
32.90
40.85
41.16
14
19.86
EV/EBITx
23.53
23.46
21.80
22.36
23.92
24.43
26.15
25.26
27.30
26.32
22.68
26.15
24.17
47
11.55
FCF yield (avg)%
27.99
30.10
29.12
31.50
29.48
28.22
30.40
31.95
29.82
29.31
28.17
29.82
29.65
91
29.83
FCF margin%
26.73
24.08
23.48
23.90
24.59
26.79
28.32
27.80
29.49
29.27
19.11
28.32
26.76
20
1.246
FCF / Net incomex
1.254
1.381
1.303
1.318
1.283
1.427
1.323
1.189
1.122
1.099
0.358
1.189
1.293
63
26.32
ROIC%
0.40
3.30
4.15
5.11
6.74
7.10
6.79
6.53
8.76
10.36
4.34
7.10
6.64
93
22.99
Return on equity%
32.61
34.01
32.45
31.02
29.48
29.94
29.69
27.41
30.04
27.62
20.21
29.69
29.99
17
21.60
Return on assets%
16.65
14.84
12.71
14.27
11.86
14.03
16.45
17.73
19.18
19.47
22.59
17.73
15.64
21
0.15
EPS₹
0.51
0.59
0.60
0.61
0.61
0.58
0.59
0.60
0.64
0.64
0.16
0.68%
1.96%
—
14.09
EPS growth%
13.87
15.59
18.55
21.09
18.54
17.89
16.43
17.19
16.84
15.03
29.07
16.84
17.01
56
0.40
Bookvalue per sh₹
1.20
1.37
1.52
1.83
2.01
2.00
2.06
2.19
2.27
2.46
0.79
4.13%
8.93%
—
0.53
FCF per share₹
0.59
0.66
0.70
0.73
0.68
0.67
0.70
0.80
0.77
0.73
0.69
1.60%
3.03%
—
0.82
Dividend per sh₹
0.80
0.93
0.97
0.97
0.95
0.92
1.08
1.18
1.31
1.28
0.19
6.25%
5.54%
—
16.10
Div yield (avg)%
6.53
8.38
6.24
6.49
6.63
8.43
9.45
11.69
13.47
15.55
14.35
11.69
8.41
78
19.73
Payout ratio%
2.22
2.64
0.40
0.40
0.96
2.52
2.30
4.43
2.01
2.22
2.40
2.30
2.22
34
4.174
Shares (diluted)M
6.380
7.177
7.384
8.615
8.584
8.821
9.084
10.51
10.67
12.47
3.969
7.75%
8.53%
91
11.23
Buyback yield%
7.87
5.98
6.20
5.33
6.90
9.06
9.58
8.85
10.87
8.31
14.60
9.06
8.09
48
1.027
D/E ratiox
2.021
1.988
2.378
2.376
2.611
2.655
2.656
2.818
3.380
3.388
1.045
2.818
2.633
23
1.499
Enterprise value₹M
8.455
7.728
8.531
9.474
9.635
10.22
10.53
9.820
9.351
9.514
7.008
(0.25%)
1.77%
72
8.813
LT debt₹M
9.898
10.78
12.00
13.31
12.38
11.50
12.29
14.10
15.76
14.92
6.001
3.80%
4.96%
40
Revenue
₹7.390M
5.43%
1.00×
Cost of revenue
₹3.730M
5.27%
0.98×
Operating expenses
₹1.291M
6.41%
1.10×
Goodwill & intangibles
16.58%
Spread over hurdle
(2.08%)