303.2
Revenue₹M
430.7
433.5
428.7
423.1
427.4
435.7
433.0
430.7
434.4
432.0
327.7
0.21%
(0.06%)
54
11.49
Revenue growth%
26.63
28.52
30.70
28.91
26.95
29.60
26.97
26.95
26.50
23.60
4.65
26.95
26.96
46
14.30
Gross margin%
23.27
24.46
24.12
27.05
25.25
23.13
23.87
23.14
20.98
20.46
28.74
23.13
23.57
37
12.37
Operating margin%
4.47
2.47
4.00
5.90
6.27
5.32
3.15
0.95
1.75
1.88
24.38
1.88
3.57
58
6.60
Net margin%
6.05
3.63
0.90
1.01
0.40
0.40
1.16
0.40
0.40
1.36
12.24
0.40
0.96
41
25.14
P/E ratio (avg)x
33.05
29.97
28.83
30.91
28.28
26.67
26.75
23.86
23.35
23.60
37.09
23.86
27.52
26
30.78
EV/EBITx
7.508
7.853
7.530
7.341
6.847
7.522
8.187
7.924
7.132
6.697
34.29
7.522
7.515
94
21.52
FCF yield (avg)%
4.93
2.57
1.64
2.67
2.53
1.92
2.43
1.92
0.40
0.40
27.42
1.92
2.17
58
20.40
FCF margin%
18.55
18.38
16.02
14.79
16.59
16.10
18.11
17.75
15.89
18.32
15.82
17.75
17.17
56
0.256
FCF / Net incomex
1.778
1.634
1.519
1.513
1.627
1.531
1.581
1.735
1.597
1.701
0.919
1.597
1.612
72
5.86
ROIC%
11.83
13.85
13.56
14.39
13.08
12.21
13.30
15.66
17.57
18.66
29.52
15.66
13.70
40
8.22
Return on equity%
15.68
16.36
15.10
13.82
11.57
10.46
11.30
10.47
10.04
7.96
25.17
10.46
11.44
66
3.36
Return on assets%
24.36
23.40
26.39
27.66
30.60
29.24
31.93
31.94
33.74
36.34
2.78
31.94
29.92
7
1.22
EPS₹
2.35
2.22
2.36
2.72
2.71
2.53
2.64
2.49
2.41
2.53
1.33
(1.32%)
0.06%
—
24.12
EPS growth%
27.04
24.07
23.89
21.12
18.16
17.03
18.69
16.25
14.96
16.04
5.56
16.25
18.42
23
0.52
Bookvalue per sh₹
2.43
2.44
2.39
2.60
2.89
3.06
3.27
3.47
3.54
3.65
2.33
4.81%
4.36%
—
0.50
FCF per share₹
2.79
3.23
3.22
3.55
3.38
3.98
4.31
4.69
5.39
6.03
1.56
12.27%
9.15%
—
1.04
Dividend per sh₹
1.62
1.59
1.79
1.80
1.91
2.16
2.25
2.31
2.59
2.86
2.15
8.43%
6.68%
—
24.96
Div yield (avg)%
17.68
16.27
15.82
15.91
15.14
15.32
14.26
16.23
15.97
18.22
25.57
15.97
15.94
50
22.54
Payout ratio%
31.08
33.67
33.19
30.40
27.84
25.11
23.31
22.33
21.31
21.75
24.26
22.33
26.47
91
225.8
Shares (diluted)M
228.7
256.9
291.5
303.7
290.9
281.1
300.9
328.5
342.2
356.3
229.1
4.14%
4.11%
21
19.29
Buyback yield%
12.71
12.36
12.99
12.39
10.32
8.10
9.34
9.70
7.71
8.53
28.49
8.53
10.01
50
1.661
D/E ratiox
1.636
1.557
1.449
1.393
1.442
1.382
1.494
1.504
1.539
1.632
1.041
1.504
1.499
52
0.281
Enterprise value₹B
0.627
0.631
0.690
0.710
0.819
0.835
0.944
1.096
1.218
1.394
0.474
11.22%
9.72%
13
143.2
LT debt₹M
87.52
82.63
85.10
83.21
81.69
77.34
90.21
95.59
97.60
110.6
38.44
6.25%
2.98%
42
Revenue
₹432.0M
(0.06%)
1.00×
Cost of revenue
₹260.1M
0.17%
1.02×
Operating expenses
₹105.3M
(0.12%)
0.99×
Spread over hurdle
25.48%