401.6
Revenue₹M
457.0
465.1
456.4
453.4
462.5
460.3
470.0
478.6
478.0
471.1
433.3
0.37%
0.33%
78
6.26
Revenue growth%
5.52
3.43
1.80
0.40
0.40
0.40
1.93
3.92
3.28
0.86
29.42
1.93
1.87
33
17.14
Gross margin%
22.17
23.00
24.10
24.38
27.36
25.75
25.10
24.82
25.26
23.05
8.93
25.10
24.60
71
7.30
Operating margin%
25.33
27.72
27.51
30.07
31.64
31.99
32.44
29.96
31.53
29.39
10.09
31.53
30.01
72
25.94
Net margin%
26.65
25.82
28.56
29.90
27.12
28.84
26.53
27.89
28.33
30.14
28.27
28.33
28.11
85
24.03
P/E ratio (avg)x
10.16
10.47
9.711
10.05
9.281
9.660
11.00
11.44
12.70
13.63
25.40
11.44
10.32
60
22.04
EV/EBITx
33.62
37.95
38.04
38.59
36.59
37.67
41.02
44.67
47.54
48.80
34.21
44.67
38.31
31
18.70
FCF yield (avg)%
15.77
14.08
13.28
15.19
17.33
18.10
15.70
13.23
10.74
10.37
16.25
13.23
14.63
90
10.27
FCF margin%
24.60
27.25
24.94
23.60
26.43
24.35
24.80
25.53
23.79
22.83
9.50
24.35
24.70
74
1.561
FCF / Net incomex
1.689
1.707
1.779
1.641
1.755
1.586
1.537
1.436
1.586
1.620
0.783
1.586
1.631
63
21.09
ROIC%
19.71
20.26
19.09
20.45
21.65
23.27
22.17
20.64
18.31
21.07
21.95
21.07
20.54
92
5.38
Return on equity%
0.40
0.40
0.40
0.40
1.86
1.70
1.46
3.77
4.42
6.44
21.70
3.77
1.58
58
27.43
Return on assets%
22.25
24.45
22.11
20.59
22.29
21.46
22.20
25.10
25.26
24.53
23.34
24.53
22.27
39
37.15
EPS₹
20.84
22.04
22.85
25.32
29.15
31.17
34.66
39.78
42.90
47.72
39.95
10.36%
8.52%
—
22.42
EPS growth%
20.10
21.76
24.24
23.83
25.32
22.69
23.02
23.99
23.43
25.29
7.36
23.43
23.63
74
61.41
Bookvalue per sh₹
62.67
69.88
70.89
72.41
71.71
79.16
84.81
89.61
97.90
102.86
26.16
7.48%
5.00%
—
39.27
FCF per share₹
42.71
40.76
43.87
42.96
43.55
41.98
42.60
44.08
49.01
52.42
19.51
3.78%
1.51%
—
42.16
Dividend per sh₹
66.91
75.99
77.00
80.36
94.77
102.68
101.87
97.28
102.35
99.93
13.76
1.07%
5.59%
—
17.93
Div yield (avg)%
6.98
6.62
7.37
10.32
12.31
14.36
14.73
14.29
12.43
13.69
3.40
14.29
12.37
38
9.60
Payout ratio%
6.76
6.78
5.91
3.99
3.56
5.65
4.79
6.30
4.75
6.11
5.15
5.65
5.78
57
5.717
Shares (diluted)M
7.472
7.200
7.453
7.183
7.490
6.826
7.480
7.040
6.536
6.727
5.720
(2.13%)
(0.52%)
95
3.24
Buyback yield%
9.24
9.66
11.49
11.21
13.48
14.10
11.16
9.82
11.43
11.37
24.23
11.37
11.29
43
1.105
D/E ratiox
0.678
0.806
0.788
0.763
0.897
0.897
1.071
1.219
1.247
1.480
0.452
1.219
0.897
24
0.448
Enterprise value₹B
0.896
0.945
0.995
1.076
1.165
1.301
1.327
1.333
1.490
1.701
0.529
7.86%
6.99%
62
418.2
LT debt₹M
162.5
156.1
148.6
158.6
161.8
154.3
147.3
132.0
134.6
135.1
440.4
(3.54%)
(2.62%)
55
Revenue
₹471.1M
0.33%
1.00×
Cost of revenue
₹304.4M
0.75%
1.04×
Operating expenses
₹61.58M
(0.54%)
0.92×
Spread over hurdle
(4.91%)