514.2
Revenue₹M
712.1
718.8
706.6
699.5
709.9
703.2
696.0
711.1
706.7
702.7
555.9
(0.20%)
(0.06%)
67
29.61
Revenue growth%
30.94
28.59
29.21
28.33
27.40
30.22
31.70
34.41
36.65
38.69
18.19
34.41
30.58
24
15.81
Gross margin%
2.72
0.40
3.29
3.62
3.35
5.08
2.73
0.40
0.40
0.78
24.41
0.78
2.72
5
27.79
Operating margin%
23.16
22.24
21.91
23.02
23.63
23.57
22.02
21.22
20.76
22.76
29.94
22.02
22.50
47
14.34
Net margin%
24.51
25.71
24.09
22.47
23.60
23.21
20.28
17.95
20.77
20.66
28.01
20.66
22.84
68
15.62
P/E ratio (avg)x
19.86
17.80
17.03
17.18
16.10
15.40
15.24
14.74
15.85
16.88
29.13
15.40
16.49
22
26.82
EV/EBITx
21.18
22.31
23.60
24.02
22.61
20.94
21.30
19.23
19.41
21.51
34.82
20.94
21.41
8
27.51
FCF yield (avg)%
17.60
15.76
17.08
14.13
16.30
14.89
14.08
14.33
12.66
10.24
15.38
14.08
14.61
72
24.62
FCF margin%
9.79
7.22
7.94
6.58
7.78
5.77
8.10
10.62
10.11
8.33
7.11
8.33
8.02
56
0.208
FCF / Net incomex
0.459
0.474
0.459
0.449
0.386
0.333
0.304
0.281
0.246
0.221
1.012
0.281
0.360
56
16.15
ROIC%
8.71
7.21
8.54
11.29
9.31
8.23
5.70
7.05
5.53
3.06
6.10
5.70
7.72
74
15.33
Return on equity%
5.52
8.42
6.73
8.12
8.43
9.60
8.69
9.69
8.55
11.34
16.70
9.60
8.49
29
25.76
Return on assets%
15.00
13.68
15.03
17.54
18.22
17.81
17.55
18.91
18.98
18.93
19.15
18.91
17.68
48
27.25
EPS₹
105.93
107.50
120.29
115.11
105.89
112.30
128.76
126.13
130.04
126.32
28.43
3.59%
2.67%
—
9.35
EPS growth%
5.71
7.25
6.96
5.71
6.73
5.95
4.03
6.76
4.33
2.09
6.40
4.33
5.83
72
40.89
Bookvalue per sh₹
88.00
97.31
107.05
106.07
102.37
101.95
115.43
112.58
122.26
120.48
61.61
3.31%
4.90%
—
72.86
FCF per share₹
115.51
118.70
119.91
138.31
138.38
156.58
174.35
189.64
210.48
232.94
29.35
10.98%
8.59%
—
87.84
Dividend per sh₹
58.82
59.70
56.44
50.76
53.53
55.00
49.34
43.67
37.56
36.21
69.54
(7.52%)
(5.52%)
—
18.89
Div yield (avg)%
0.97
1.83
4.73
4.70
5.75
8.20
9.09
7.12
8.67
6.91
27.84
8.20
6.33
85
21.59
Payout ratio%
15.58
16.30
14.57
15.23
14.76
16.22
15.16
13.65
16.27
15.73
29.53
15.73
15.40
49
5.162
Shares (diluted)M
3.477
3.315
3.341
2.987
2.761
2.975
3.110
3.351
2.919
2.982
5.123
1.55%
(1.47%)
14
27.11
Buyback yield%
19.80
16.81
14.84
15.28
13.95
11.56
12.67
10.13
8.21
5.56
2.19
10.13
13.31
63
1.265
D/E ratiox
2.038
2.294
2.650
3.163
3.732
4.392
5.289
5.324
6.350
6.646
1.750
5.324
4.062
66
365.0
Enterprise value₹M
262.6
267.9
309.3
303.2
308.8
305.3
333.6
338.5
332.9
336.3
273.7
1.72%
3.83%
64
126.7
LT debt₹M
235.4
223.6
208.3
223.8
224.5
201.0
205.4
205.5
210.9
186.1
589.6
(3.68%)
(2.00%)
86
Revenue
₹702.7M
(0.06%)
1.00×
Cost of revenue
₹491.9M
(0.06%)
1.00×
Operating expenses
₹142.4M
(0.12%)
0.99×
Goodwill & intangibles
16.16%
Spread over hurdle
(2.06%)