349.1
Revenue₹M
539.9
555.4
569.4
601.3
634.0
648.3
682.7
716.2
759.6
799.8
372.5
4.76%
4.33%
54
18.36
Revenue growth%
12.16
14.25
15.47
16.24
14.32
15.53
12.80
15.53
13.46
13.57
29.18
13.57
14.28
44
5.19
Gross margin%
18.39
15.71
15.74
14.31
14.21
12.53
13.64
12.68
10.46
8.63
2.92
12.53
13.93
5
23.02
Operating margin%
35.34
33.98
34.77
35.33
38.03
38.76
39.96
42.77
43.26
44.30
26.35
42.77
38.40
24
6.69
Net margin%
10.93
12.00
13.73
11.88
9.10
7.96
7.47
5.78
7.28
10.00
7.93
7.47
9.55
84
30.20
P/E ratio (avg)x
35.22
31.54
31.02
33.36
36.58
31.97
34.62
34.07
37.56
35.99
12.79
34.62
34.35
75
11.28
EV/EBITx
16.08
18.77
18.18
17.98
18.94
21.63
24.90
26.30
27.28
26.65
8.454
26.30
20.28
29
2.69
FCF yield (avg)%
29.82
31.75
30.07
29.46
28.43
29.54
29.02
28.81
26.61
29.26
17.53
29.02
29.36
78
18.68
FCF margin%
10.78
13.42
12.93
11.42
12.65
15.57
13.94
15.70
13.18
10.94
21.77
13.94
13.05
36
1.013
FCF / Net incomex
0.437
0.410
0.439
0.464
0.498
0.456
0.495
0.486
0.482
0.461
1.751
0.482
0.463
48
25.63
ROIC%
25.52
26.82
27.43
26.39
27.57
28.34
29.52
29.13
31.85
30.27
19.76
29.52
27.96
39
8.02
Return on equity%
12.13
11.17
10.90
9.57
8.76
11.65
12.20
13.23
14.76
16.01
13.06
13.23
11.89
22
14.52
Return on assets%
9.16
9.65
6.71
4.76
4.51
5.81
8.65
8.89
6.90
6.77
6.81
6.90
6.84
12
19.57
EPS₹
30.86
32.25
35.63
32.04
29.33
31.33
29.19
31.94
33.64
37.22
21.88
4.88%
0.69%
—
14.90
EPS growth%
18.26
19.87
19.84
21.52
22.71
22.58
22.52
24.62
26.70
27.67
9.12
24.62
22.55
30
18.45
Bookvalue per sh₹
71.44
84.58
91.32
107.52
116.10
121.67
119.26
134.11
150.10
166.91
47.40
7.53%
8.88%
—
14.34
FCF per share₹
27.71
27.48
25.25
27.89
27.47
28.23
26.51
27.58
26.42
25.12
47.51
(1.77%)
0.29%
—
38.80
Dividend per sh₹
81.47
88.55
91.05
97.39
98.06
114.73
111.64
110.32
123.17
147.20
46.29
8.46%
7.41%
—
18.91
Div yield (avg)%
0.40
1.71
0.52
1.65
3.77
4.13
4.24
6.31
8.53
5.72
4.82
5.72
3.95
27
23.17
Payout ratio%
29.05
28.77
30.40
29.72
28.53
27.83
29.90
29.64
28.28
26.00
4.30
28.28
28.91
93
11.67
Shares (diluted)M
10.95
9.719
9.263
9.248
9.291
9.838
10.92
11.79
12.52
12.17
11.78
5.54%
(0.14%)
16
18.68
Buyback yield%
14.59
13.90
16.47
16.19
18.57
18.69
20.40
21.45
22.92
23.01
3.71
21.45
18.63
88
1.369
D/E ratiox
1.381
1.410
1.530
1.607
1.665
1.697
1.784
1.719
1.573
1.446
0.499
1.697
1.590
10
0.660
Enterprise value₹B
1.046
1.097
1.122
1.055
0.976
0.993
1.038
1.069
1.084
1.222
0.293
4.58%
1.53%
79
152.0
LT debt₹M
503.0
558.5
638.5
624.8
709.6
761.6
698.3
639.2
676.8
763.1
845.2
1.46%
4.48%
94
Revenue
₹799.8M
4.33%
1.00×
Cost of revenue
₹474.3M
4.01%
0.97×
Operating expenses
₹171.2M
4.57%
1.02×
Goodwill & intangibles
16.32%
Spread over hurdle
(6.96%)