345.3
Revenue₹M
507.1
534.4
574.9
602.0
633.2
683.7
737.6
769.5
799.7
851.0
355.0
6.09%
5.67%
18
7.97
Revenue growth%
26.62
29.00
31.29
31.76
34.43
32.13
32.60
30.87
31.99
30.63
19.31
31.99
31.52
38
6.17
Gross margin%
4.72
2.84
1.97
2.65
1.32
4.20
4.27
6.97
6.69
7.83
14.60
6.69
4.24
85
24.32
Operating margin%
10.54
11.73
9.51
7.21
7.54
7.77
5.16
5.47
5.27
5.90
27.09
5.47
7.37
61
15.62
Net margin%
26.25
27.14
24.77
22.45
20.52
18.35
19.75
18.44
16.92
18.73
22.05
18.44
20.14
37
19.18
P/E ratio (avg)x
23.85
26.42
25.60
24.78
27.02
30.52
32.14
36.26
37.17
38.81
34.61
36.26
28.77
90
31.12
EV/EBITx
21.82
22.43
25.12
26.22
24.74
26.86
28.71
27.39
29.64
31.64
22.53
28.71
26.54
64
22.67
FCF yield (avg)%
27.39
30.08
29.80
27.97
28.24
27.94
26.79
27.54
26.50
28.60
18.41
27.54
27.96
49
11.76
FCF margin%
17.69
15.52
16.96
15.79
17.05
17.42
16.07
16.61
18.04
20.00
27.37
17.42
17.00
12
1.587
FCF / Net incomex
1.913
1.777
1.770
1.701
1.659
1.698
1.806
1.975
2.233
2.270
1.045
1.975
1.791
89
29.27
ROIC%
13.89
15.73
18.42
21.12
20.00
21.29
21.93
24.74
27.45
27.48
12.43
24.74
21.20
40
9.48
Return on equity%
30.44
32.65
31.81
31.75
29.00
31.41
33.57
34.29
35.36
32.73
24.74
33.57
32.23
18
29.40
Return on assets%
8.17
9.38
10.98
9.89
9.54
8.91
10.05
11.16
8.38
9.47
7.98
9.47
9.50
11
15.42
EPS₹
33.51
32.30
37.31
38.58
44.42
44.70
43.29
47.28
48.14
51.05
15.99
2.82%
5.85%
—
11.89
EPS growth%
29.11
29.37
26.77
24.90
23.25
25.75
23.48
24.71
27.05
26.03
18.28
25.75
25.89
30
6.86
Bookvalue per sh₹
20.31
23.26
22.14
20.96
20.31
19.92
20.48
20.07
18.78
21.92
15.02
1.54%
1.20%
—
7.04
FCF per share₹
21.49
19.95
22.08
22.50
22.33
21.32
19.45
21.19
23.26
20.79
22.64
(1.42%)
(0.46%)
—
15.14
Dividend per sh₹
15.13
15.01
13.46
13.31
14.90
15.72
16.73
17.15
15.83
17.16
9.96
2.86%
1.64%
—
13.89
Div yield (avg)%
4.89
2.75
2.80
1.24
0.40
1.41
3.50
6.20
4.48
4.56
13.93
4.48
3.15
11
4.14
Payout ratio%
17.61
18.82
16.82
18.78
18.68
18.52
19.48
21.26
20.12
22.56
26.53
20.12
18.80
56
20.97
Shares (diluted)M
13.06
12.45
12.61
13.31
13.62
12.31
12.46
10.92
11.86
11.27
19.96
(3.72%)
(3.01%)
89
10.54
Buyback yield%
24.14
24.71
27.18
25.29
22.40
25.13
28.12
29.70
29.24
26.29
7.51
28.12
25.79
54
0.210
D/E ratiox
1.330
1.388
1.518
1.670
1.933
1.967
2.182
2.047
2.092
2.379
0.841
2.092
1.950
21
57.10
Enterprise value₹M
820.3
763.8
748.8
841.2
901.7
848.6
853.7
966.3
981.4
938.2
544.7
0.80%
2.30%
31
508.3
LT debt₹M
323.3
362.1
391.8
406.5
451.3
505.2
514.5
468.1
475.6
477.5
517.9
1.14%
3.12%
62
Revenue
₹851.0M
5.67%
1.00×
Cost of revenue
₹595.7M
5.67%
1.00×
Operating expenses
₹128.7M
5.02%
0.94×
Cash and investments
15.17%
Spread over hurdle
(8.61%)