221.8
Revenue₹M
511.3
539.2
548.3
574.6
594.1
600.5
631.2
649.2
660.6
680.9
236.9
2.77%
3.11%
59
9.32
Revenue growth%
24.83
22.06
22.65
21.55
19.87
21.30
20.08
20.23
17.69
17.66
21.81
20.08
20.77
58
5.92
Gross margin%
25.40
25.07
28.02
30.07
31.54
31.21
34.19
31.77
33.08
32.36
27.55
32.36
31.37
74
22.20
Operating margin%
18.62
15.92
17.58
19.40
20.80
23.30
20.51
17.57
14.63
13.63
7.38
17.57
18.10
18
25.75
Net margin%
10.84
8.95
9.92
9.46
9.47
7.75
7.79
9.80
11.98
10.74
12.80
9.80
9.63
34
26.52
P/E ratio (avg)x
9.049
8.876
9.423
10.88
12.78
13.32
13.95
13.78
13.57
12.79
13.42
13.57
12.78
94
29.54
EV/EBITx
32.45
31.36
33.03
33.96
37.76
37.27
35.10
39.06
43.04
45.53
31.54
39.06
36.19
63
20.35
FCF yield (avg)%
12.24
10.04
8.74
8.38
9.02
6.29
8.58
7.07
4.62
3.40
14.98
6.29
8.48
50
8.23
FCF margin%
3.43
4.82
5.65
5.00
6.07
8.13
6.30
8.12
6.72
7.12
12.52
7.12
6.19
36
1.181
FCF / Net incomex
0.537
0.567
0.503
0.537
0.476
0.507
0.444
0.405
0.418
0.438
0.291
0.438
0.490
60
14.62
ROIC%
29.99
31.47
31.33
29.35
31.80
32.73
34.94
36.04
36.80
37.32
24.59
36.04
32.26
16
22.50
Return on equity%
6.59
4.58
6.62
6.20
7.33
8.01
9.40
10.85
9.22
10.96
26.00
9.40
7.67
60
12.46
Return on assets%
10.92
8.26
10.99
8.21
7.91
9.27
8.79
9.16
10.80
11.89
21.07
9.27
9.21
26
17.60
EPS₹
54.99
63.48
67.81
67.12
70.91
82.54
93.36
94.14
107.02
113.17
19.34
9.80%
7.67%
—
21.92
EPS growth%
10.95
13.05
11.01
11.69
12.32
13.87
12.10
14.03
13.46
15.27
29.53
13.87
12.69
9
33.08
Bookvalue per sh₹
21.06
19.30
18.19
18.89
17.86
16.55
14.41
13.54
14.54
14.90
9.04
(3.56%)
(4.20%)
—
30.72
FCF per share₹
7.25
8.41
8.99
10.13
10.30
12.04
14.08
13.69
15.02
16.09
6.24
9.33%
9.45%
—
34.98
Dividend per sh₹
23.92
22.14
20.55
18.77
18.91
21.14
23.95
25.38
28.54
27.57
8.90
7.83%
1.02%
—
26.96
Div yield (avg)%
6.17
4.17
6.48
6.02
6.41
5.25
3.08
3.19
4.99
7.87
14.13
4.99
5.64
15
28.89
Payout ratio%
15.77
16.78
18.40
20.79
18.53
19.45
20.85
22.01
22.62
25.41
20.54
22.01
20.12
23
10.86
Shares (diluted)M
7.295
6.435
5.937
6.259
6.743
6.789
7.349
6.335
6.690
5.990
11.00
(2.34%)
(2.26%)
43
2.36
Buyback yield%
15.96
15.17
13.86
11.58
14.56
17.36
18.73
16.69
16.22
14.05
10.06
16.69
15.57
18
0.458
D/E ratiox
1.347
1.235
1.199
1.169
1.153
1.062
1.155
1.089
1.185
1.013
0.165
1.089
1.162
16
0.116
Enterprise value₹B
0.742
0.768
0.811
0.847
0.949
0.919
1.006
1.183
1.334
1.474
0.615
9.21%
7.33%
88
0.195
LT debt₹B
0.886
0.913
1.024
1.017
1.030
1.064
1.195
1.354
1.502
1.634
0.450
9.68%
7.32%
29
Revenue
₹680.9M
3.11%
1.00×
Cost of revenue
₹410.3M
3.08%
1.00×
Operating expenses
₹80.55M
2.86%
0.98×
Cash and investments
12.86%
Spread over hurdle
(2.46%)