127.3
Revenue₹M
797.3
825.1
831.5
824.9
845.0
872.7
885.9
906.4
896.8
916.8
138.6
1.65%
1.47%
14
11.46
Revenue growth%
15.85
16.20
13.95
15.49
14.96
13.53
14.66
13.39
10.75
12.26
4.71
13.39
14.30
55
23.98
Gross margin%
20.20
18.14
16.29
18.14
18.59
20.03
20.42
20.41
20.09
20.29
15.58
20.29
20.06
77
2.64
Operating margin%
23.42
20.54
22.13
21.97
19.97
22.78
22.91
21.47
23.40
25.02
28.97
22.91
22.45
87
11.87
Net margin%
6.04
3.30
1.53
0.40
2.12
2.83
4.12
4.50
7.43
4.60
18.35
4.50
3.71
47
31.52
P/E ratio (avg)x
28.51
31.35
34.92
33.72
33.68
30.69
34.57
34.46
32.60
36.43
19.81
34.46
33.70
30
27.36
EV/EBITx
39.39
42.57
49.40
55.92
63.45
63.06
62.68
66.74
77.32
92.46
26.92
66.74
62.87
12
21.95
FCF yield (avg)%
13.22
12.34
15.05
16.86
15.16
17.08
16.35
15.86
16.83
14.38
8.23
16.35
15.51
38
24.45
FCF margin%
29.69
26.79
26.45
26.34
24.90
23.84
25.48
22.89
22.48
24.93
7.34
23.84
25.21
68
1.455
FCF / Net incomex
1.670
1.843
1.914
1.971
2.036
2.066
2.224
2.227
2.497
2.599
0.811
2.227
2.051
74
14.49
ROIC%
20.04
20.08
21.49
18.79
18.05
15.27
16.65
17.32
14.89
15.07
20.19
15.27
17.68
11
17.58
Return on equity%
20.56
21.14
21.05
20.80
23.42
24.67
24.47
22.35
23.86
24.24
9.54
24.24
22.88
44
27.14
Return on assets%
16.82
14.70
14.59
16.18
13.95
12.70
12.79
14.81
13.50
14.16
21.72
13.50
14.38
77
9.41
EPS₹
19.79
19.69
17.19
17.38
17.58
17.36
18.38
20.07
21.02
18.18
9.91
0.68%
(0.83%)
—
24.21
EPS growth%
10.08
7.15
5.78
7.08
9.16
7.68
6.64
3.99
2.03
1.12
2.71
3.99
6.86
27
20.38
Bookvalue per sh₹
7.94
8.64
9.98
9.87
10.84
11.55
11.72
12.15
12.50
11.65
19.47
1.44%
3.19%
—
24.56
FCF per share₹
21.14
21.21
18.76
17.72
18.09
16.27
16.05
14.05
14.20
13.99
14.31
(5.01%)
(3.30%)
—
6.33
Dividend per sh₹
9.99
8.54
9.09
8.47
8.51
9.01
9.41
9.50
10.33
9.36
18.69
1.92%
(1.99%)
—
20.43
Div yield (avg)%
9.86
9.89
11.35
14.23
13.40
14.40
12.20
12.75
12.54
11.83
26.71
12.54
12.37
46
23.36
Payout ratio%
19.65
19.27
20.73
20.72
22.99
23.26
20.78
20.53
23.25
25.15
13.95
23.25
20.76
85
17.66
Shares (diluted)M
13.45
11.92
10.82
10.38
10.45
10.81
9.143
9.257
9.046
8.236
17.83
(4.65%)
(5.02%)
60
18.09
Buyback yield%
5.15
3.49
5.63
6.69
6.76
4.55
7.37
4.98
2.77
2.96
23.03
4.55
5.06
49
0.466
D/E ratiox
1.551
1.562
1.768
2.063
2.141
2.419
2.814
3.224
3.429
3.871
0.659
3.224
2.280
81
0.995
Enterprise value₹B
0.713
0.765
0.752
0.836
0.904
0.917
0.975
1.150
1.121
1.311
0.145
7.71%
6.50%
70
0.229
LT debt₹B
1.477
1.428
1.646
1.848
2.001
2.215
2.378
2.546
2.553
2.500
0.305
4.55%
7.06%
44
Revenue
₹916.8M
1.47%
1.00×
Cost of revenue
₹587.0M
1.21%
0.97×
Operating expenses
₹231.5M
1.68%
1.02×
Spread over hurdle
35.24%