389.6
Revenue₹M
515.8
527.5
529.0
530.0
536.4
540.7
537.5
533.8
537.7
544.0
408.0
0.28%
0.74%
90
15.89
Revenue growth%
22.38
22.42
19.88
17.41
20.37
21.49
20.81
18.44
20.76
19.30
21.19
20.76
20.57
23
24.85
Gross margin%
24.79
22.05
24.60
24.54
25.45
24.99
22.40
20.75
21.92
23.18
27.36
22.40
23.86
62
14.41
Operating margin%
2.67
0.92
2.98
3.94
6.87
8.68
7.20
6.54
7.33
8.20
7.81
7.33
6.70
29
5.01
Net margin%
8.39
6.02
5.74
4.75
4.81
5.36
7.75
8.31
11.21
11.71
15.63
8.31
6.89
15
14.29
P/E ratio (avg)x
21.49
22.54
24.09
24.76
25.78
28.27
28.55
30.03
28.75
25.75
8.165
28.55
25.76
63
34.52
EV/EBITx
18.20
19.13
19.03
19.18
20.82
22.13
20.03
21.85
20.31
19.22
10.40
20.31
19.62
58
15.10
FCF yield (avg)%
0.88
1.57
0.44
3.19
5.58
7.96
9.51
7.22
5.60
6.61
7.30
7.22
5.59
75
8.50
FCF margin%
38.11
38.73
39.27
36.50
33.95
36.86
37.29
37.99
36.37
33.85
5.18
36.86
37.07
29
1.497
FCF / Net incomex
1.070
1.162
1.066
1.059
1.130
1.214
1.312
1.288
1.239
1.346
0.248
1.288
1.188
53
6.40
ROIC%
19.70
19.05
22.02
23.57
22.64
20.09
17.65
15.94
17.79
20.69
17.08
17.79
19.89
86
28.16
Return on equity%
24.34
23.79
25.26
24.08
24.36
26.52
27.09
25.81
26.91
29.76
25.42
26.91
25.53
57
2.48
Return on assets%
18.04
19.01
17.10
15.74
13.28
15.12
17.47
20.45
17.65
18.36
9.35
17.65
17.56
10
3.67
EPS₹
2.65
2.76
2.65
2.84
3.11
2.84
2.85
3.12
3.08
3.28
3.89
1.08%
1.70%
—
5.89
EPS growth%
30.52
33.03
32.48
33.92
31.26
33.84
31.43
32.22
31.92
32.38
4.69
32.22
32.30
48
1.94
Bookvalue per sh₹
6.82
6.56
7.17
7.56
7.37
6.48
6.71
7.34
6.93
7.45
1.31
0.22%
1.12%
—
2.58
FCF per share₹
5.51
5.42
5.32
5.26
5.75
6.10
6.70
6.23
5.80
5.37
5.49
(1.34%)
(0.49%)
—
2.13
Dividend per sh₹
11.62
12.48
14.36
15.63
17.26
19.50
21.92
25.54
25.14
26.71
5.98
9.12%
10.66%
—
19.02
Div yield (avg)%
22.59
24.97
27.29
24.65
22.80
24.38
22.19
22.43
19.98
21.93
18.55
22.19
22.69
55
4.53
Payout ratio%
12.70
11.29
13.07
13.87
12.90
12.25
12.44
10.21
12.43
10.56
20.29
12.25
12.43
51
65.19
Shares (diluted)M
70.73
73.39
79.39
82.32
87.27
81.02
90.21
98.70
112.8
122.2
64.53
6.97%
5.91%
24
23.65
Buyback yield%
14.03
15.28
14.34
16.48
17.61
15.68
17.70
14.92
12.71
11.78
24.99
14.92
15.10
90
0.274
D/E ratiox
0.620
0.617
0.612
0.624
0.707
0.761
0.771
0.795
0.875
0.841
0.780
0.795
0.734
41
535.3
Enterprise value₹M
109.7
130.4
136.0
161.7
180.1
178.7
177.7
205.1
210.0
212.9
189.4
3.40%
8.66%
5
260.4
LT debt₹M
235.1
238.1
243.6
274.3
266.1
283.3
322.9
308.5
310.7
349.2
239.7
5.58%
5.36%
91
Revenue
₹544.0M
0.74%
1.00×
Cost of revenue
₹320.5M
1.00%
1.03×
Operating expenses
₹57.29M
0.56%
0.98×
Spread over hurdle
74.69%