53.82
Revenue₹M
454.8
477.1
486.8
504.4
516.4
525.7
540.8
555.8
563.5
580.6
57.00
2.37%
2.56%
89
11.54
Revenue growth%
4.22
4.45
4.33
4.69
7.56
9.04
7.75
5.46
6.96
5.26
11.42
6.96
5.36
49
10.89
Gross margin%
2.63
2.54
3.80
2.92
4.64
1.77
2.98
1.97
2.40
2.53
22.71
2.40
2.59
33
23.94
Operating margin%
2.11
0.40
1.09
0.40
0.89
3.04
1.07
0.40
0.40
0.65
3.80
0.65
0.77
32
15.51
Net margin%
26.08
27.85
28.52
28.32
29.46
26.58
27.57
27.91
25.57
28.51
22.50
27.57
27.88
41
19.11
P/E ratio (avg)x
48.28
56.66
63.46
61.65
72.37
70.14
76.48
89.67
103.0
114.4
7.282
89.67
71.26
8
34.80
EV/EBITx
34.43
30.82
32.00
29.70
30.21
33.00
33.46
30.63
28.49
30.31
23.60
30.63
30.72
33
4.71
FCF yield (avg)%
21.66
19.34
18.27
16.72
16.91
18.34
17.09
19.62
22.20
20.46
23.02
19.62
18.84
40
8.86
FCF margin%
24.94
23.34
23.77
25.27
28.20
27.05
28.29
27.67
27.43
26.62
27.24
27.43
26.83
36
1.755
FCF / Net incomex
1.725
1.928
2.110
2.058
2.303
2.694
2.897
2.929
3.063
3.648
0.525
2.929
2.499
37
5.54
ROIC%
27.36
27.87
29.70
31.59
28.65
30.91
31.07
28.64
26.65
25.38
16.25
28.64
28.65
88
26.98
Return on equity%
10.59
12.75
10.40
13.32
14.34
15.01
13.14
11.16
10.42
9.27
14.53
11.16
11.95
37
3.89
Return on assets%
32.83
31.45
31.91
31.56
30.69
32.41
31.45
28.52
29.98
27.43
14.23
29.98
31.45
44
48.33
EPS₹
51.04
50.93
55.95
57.42
60.28
58.36
56.47
56.09
58.87
61.61
52.22
0.44%
2.70%
—
20.03
EPS growth%
25.76
26.85
28.60
28.86
30.56
28.54
31.13
33.79
34.14
32.29
9.02
32.29
29.71
57
49.47
Bookvalue per sh₹
22.25
19.63
20.76
21.13
18.12
16.85
14.52
12.83
13.79
12.96
10.87
(6.48%)
(6.54%)
—
52.17
FCF per share₹
72.57
76.77
75.43
74.34
72.13
79.94
88.81
102.70
100.26
104.02
57.00
7.60%
5.10%
—
48.98
Dividend per sh₹
70.61
76.46
90.33
107.27
108.29
108.29
123.79
124.17
145.75
159.06
59.15
7.99%
9.44%
—
26.09
Div yield (avg)%
8.01
6.45
7.09
8.26
6.01
6.76
4.88
7.49
7.34
5.33
6.70
6.76
6.92
8
12.00
Payout ratio%
29.42
32.34
31.62
29.02
30.05
32.42
29.43
32.10
33.74
33.92
6.63
32.42
31.86
42
6.458
Shares (diluted)M
8.595
9.333
10.61
10.30
11.35
11.55
12.99
13.40
14.94
16.43
6.256
7.67%
7.80%
51
20.50
Buyback yield%
20.73
19.63
17.82
19.29
20.91
20.91
22.08
23.46
23.03
24.63
27.82
23.03
20.91
93
0.715
D/E ratiox
0.358
0.314
0.310
0.297
0.261
0.235
0.230
0.205
0.219
0.241
0.769
0.230
0.251
35
456.2
Enterprise value₹M
28.29
28.04
29.83
28.47
28.70
31.05
28.90
31.50
30.16
27.91
276.7
(0.55%)
(1.10%)
58
385.0
LT debt₹M
403.6
444.3
466.9
509.3
471.4
512.1
485.8
442.2
489.7
441.4
54.58
(1.30%)
0.41%
33
Revenue
₹580.6M
2.56%
1.00×
Cost of revenue
₹305.5M
2.57%
1.00×
Operating expenses
₹69.67M
1.78%
0.93×
Goodwill & intangibles
16.87%
Cash and investments
15.13%