53.46
Revenue₹M
711.6
740.2
735.8
744.7
751.7
780.7
776.1
790.9
795.4
823.4
56.59
1.84%
1.40%
62
14.68
Revenue growth%
16.34
18.08
15.44
16.80
16.08
15.90
16.43
13.79
14.54
16.11
5.58
15.90
16.10
36
20.17
Gross margin%
26.40
25.17
27.36
28.06
25.36
25.17
24.65
24.73
24.37
22.58
12.14
24.65
25.17
67
6.18
Operating margin%
8.74
10.28
9.17
7.12
9.14
7.46
9.72
7.63
6.32
8.49
6.56
7.63
8.61
77
4.67
Net margin%
22.23
23.45
24.72
22.32
20.22
19.18
16.87
17.47
18.74
18.88
13.36
18.74
19.70
55
12.11
P/E ratio (avg)x
51.96
53.56
55.62
62.44
65.01
74.09
73.62
76.30
77.78
76.69
16.29
76.30
69.32
41
8.561
EV/EBITx
49.56
48.57
48.43
47.57
53.73
55.70
61.36
58.44
62.50
67.99
34.62
61.36
54.72
67
22.27
FCF yield (avg)%
16.66
19.08
17.02
17.57
15.81
16.81
19.31
20.25
20.82
19.95
29.65
19.95
18.33
22
29.74
FCF margin%
27.77
26.65
25.06
22.30
25.13
27.55
29.07
27.40
27.70
27.28
7.61
27.55
27.34
58
1.722
FCF / Net incomex
1.544
1.603
1.727
1.638
1.604
1.493
1.649
1.815
1.770
1.987
1.193
1.770
1.644
5
29.90
ROIC%
14.65
14.41
13.07
13.26
12.32
14.79
13.54
13.16
13.44
14.17
14.85
13.54
13.49
12
6.80
Return on equity%
19.49
17.34
16.82
15.79
14.26
15.77
14.89
12.04
11.37
10.09
24.52
12.04
15.33
43
20.75
Return on assets%
23.03
24.93
25.83
28.75
28.62
27.96
30.57
28.04
30.16
30.59
13.26
30.16
28.33
26
17.47
EPS₹
62.33
61.12
62.22
61.47
61.62
72.53
71.34
73.54
79.94
92.80
19.16
8.53%
4.82%
—
18.88
EPS growth%
5.30
3.02
0.66
2.61
0.40
3.39
5.88
6.55
4.19
2.31
11.82
4.19
3.20
55
33.97
Bookvalue per sh₹
11.15
11.48
12.46
12.84
11.66
12.65
11.42
12.13
12.67
13.34
27.36
2.73%
0.91%
—
59.73
FCF per share₹
98.02
112.53
113.66
109.94
116.74
124.55
122.02
135.04
150.07
168.66
56.83
7.64%
6.43%
—
40.68
Dividend per sh₹
106.70
122.45
120.16
142.18
157.66
153.27
176.09
199.62
191.54
192.09
71.03
4.03%
5.69%
—
2.29
Div yield (avg)%
13.35
12.56
13.30
10.84
9.12
9.82
10.84
7.89
6.28
7.97
6.45
7.97
10.33
60
23.14
Payout ratio%
19.57
20.94
22.48
19.63
19.01
21.28
22.32
24.32
22.46
23.21
18.74
22.46
21.80
40
7.180
Shares (diluted)M
7.333
6.591
6.203
6.377
6.763
6.602
6.628
5.896
5.963
5.276
6.901
(4.84%)
(4.21%)
49
17.82
Buyback yield%
20.98
22.41
23.57
23.05
20.07
22.29
24.42
23.24
22.17
21.37
19.26
22.29
22.35
28
0.700
D/E ratiox
1.197
1.338
1.502
1.534
1.694
1.746
1.627
1.706
1.539
1.681
0.826
1.681
1.583
32
1,160
Enterprise value₹M
119.2
129.3
141.0
126.7
112.7
107.1
97.73
96.50
82.48
84.87
492.4
(5.52%)
(2.79%)
32
1,010
LT debt₹M
223.8
223.3
215.4
228.4
230.5
222.5
230.4
223.3
203.1
185.2
905.5
(4.29%)
(2.68%)
29
Revenue
₹823.4M
1.40%
1.00×
Cost of revenue
₹530.5M
1.44%
1.00×
Operating expenses
₹147.4M
1.03%
0.96×
Cash and investments
17.97%
Property and equipment
14.81%
Spread over hurdle
10.03%