467.4
Revenue₹M
563.8
558.8
553.4
557.6
557.2
560.8
563.9
557.0
574.4
592.7
484.2
1.24%
0.57%
90
6.52
Revenue growth%
23.25
21.90
23.07
23.67
25.43
26.27
25.00
24.74
27.37
24.55
9.65
25.00
24.64
75
17.86
Gross margin%
26.68
25.85
27.08
28.68
29.43
30.15
28.18
30.09
31.83
30.19
21.50
30.15
29.05
47
7.59
Operating margin%
7.88
10.51
11.64
14.31
15.34
15.64
13.09
14.92
15.53
15.68
8.39
15.53
14.62
43
10.99
Net margin%
13.89
14.30
16.35
14.57
12.26
15.16
13.68
14.29
16.11
17.98
7.95
15.16
14.43
60
32.20
P/E ratio (avg)x
19.02
20.79
18.87
21.16
20.80
19.18
19.22
18.24
16.82
17.33
33.29
18.24
19.10
65
28.86
EV/EBITx
12.82
13.34
14.45
14.66
13.36
14.01
12.05
11.27
12.13
11.22
18.20
12.05
13.08
25
8.92
FCF yield (avg)%
24.31
22.14
21.92
20.52
23.21
23.08
24.86
22.59
20.79
20.79
16.51
22.59
22.36
85
17.22
FCF margin%
17.92
19.89
21.35
18.57
21.16
20.46
21.63
24.38
24.34
21.67
20.81
21.67
21.25
18
1.005
FCF / Net incomex
1.253
1.249
1.135
1.084
1.131
1.024
1.018
1.091
0.925
0.990
0.566
1.018
1.087
66
29.82
ROIC%
0.40
0.79
3.42
3.81
3.78
2.62
2.78
5.52
4.01
4.70
19.78
4.01
3.60
52
13.33
Return on equity%
16.30
14.87
16.01
15.93
13.27
12.80
10.86
7.94
8.15
10.95
15.68
10.86
13.04
12
23.64
Return on assets%
15.63
13.83
14.67
13.17
15.08
12.15
14.63
16.83
16.08
16.60
7.81
16.08
14.87
34
3.11
EPS₹
2.10
2.29
2.28
2.39
2.13
2.17
2.17
2.29
2.42
2.11
3.29
(0.27%)
(0.75%)
—
4.52
EPS growth%
13.65
15.07
14.91
12.93
13.05
12.72
15.44
16.22
16.27
15.48
22.65
15.48
14.99
49
4.20
Bookvalue per sh₹
2.70
2.69
2.96
3.15
3.22
2.92
3.32
3.61
3.27
3.16
5.11
(0.37%)
0.63%
—
2.26
FCF per share₹
4.18
4.19
4.08
4.35
4.44
4.48
4.80
4.87
4.93
4.98
2.04
2.29%
1.98%
—
4.24
Dividend per sh₹
1.04
1.11
1.09
1.15
1.40
1.61
1.78
2.01
2.38
2.57
2.88
12.95%
10.53%
—
16.88
Div yield (avg)%
27.04
24.58
22.37
23.95
21.70
21.90
20.09
20.49
19.52
21.94
10.02
20.49
21.92
11
4.42
Payout ratio%
17.65
18.25
18.93
19.10
16.81
14.96
12.63
10.03
10.46
7.81
16.05
10.46
15.88
6
73.76
Shares (diluted)M
89.07
100.5
101.2
99.62
110.5
104.6
96.29
105.7
114.3
129.5
70.08
3.22%
3.80%
59
20.27
Buyback yield%
16.57
16.73
17.67
15.66
15.94
14.16
13.60
10.71
8.07
7.11
6.66
10.71
14.91
92
0.517
D/E ratiox
1.150
1.128
1.150
1.326
1.507
1.480
1.691
1.772
2.134
2.520
1.564
1.772
1.493
21
361.6
Enterprise value₹M
584.9
607.9
677.5
666.0
759.4
778.2
742.5
728.3
833.5
882.8
138.8
3.06%
4.30%
81
357.6
LT debt₹M
135.2
139.7
156.3
146.4
157.3
149.7
160.1
186.5
210.5
234.6
335.6
8.32%
6.41%
77
Revenue
₹592.7M
0.57%
1.00×
Cost of revenue
₹401.2M
0.76%
1.02×
Operating expenses
₹61.86M
(0.14%)
0.93×
Cash and investments
16.41%
Spread over hurdle
15.39%