580.7
Revenue₹M
549.5
591.5
631.7
657.3
701.1
739.4
766.6
826.5
881.9
924.7
597.2
5.69%
5.79%
10
15.31
Revenue growth%
8.84
10.77
12.61
9.87
11.16
13.91
12.57
15.52
12.87
10.47
23.51
12.87
11.87
71
5.95
Gross margin%
35.02
36.22
33.92
36.02
37.34
39.04
39.34
36.53
33.59
34.17
27.25
36.53
36.12
39
20.54
Operating margin%
2.56
1.27
2.32
3.95
4.17
6.04
5.96
8.05
7.29
9.44
20.06
7.29
5.06
53
5.39
Net margin%
3.87
2.09
4.57
1.57
4.36
4.41
5.14
2.97
5.96
5.83
27.94
5.14
4.39
14
22.15
P/E ratio (avg)x
31.85
36.31
34.25
37.04
41.43
39.35
38.21
39.05
37.07
35.19
33.01
38.21
37.06
87
19.11
EV/EBITx
25.87
24.46
22.80
23.83
24.04
26.26
27.58
27.71
32.25
32.86
18.08
27.71
26.07
25
16.20
FCF yield (avg)%
17.07
19.65
18.96
17.43
18.07
19.40
17.20
16.61
19.57
18.46
3.27
18.46
18.27
12
6.08
FCF margin%
22.62
23.25
21.69
22.86
20.27
20.68
22.45
24.10
25.83
26.69
28.78
24.10
22.74
15
1.036
FCF / Net incomex
1.609
1.554
1.722
1.740
1.752
1.588
1.458
1.485
1.560
1.474
0.436
1.485
1.574
75
28.68
ROIC%
6.90
9.70
7.06
5.15
8.09
6.85
6.37
4.76
3.15
0.87
2.98
4.76
6.61
32
2.78
Return on equity%
19.50
20.46
18.42
19.72
17.02
16.60
14.66
15.70
15.16
16.42
25.90
15.70
16.81
92
7.31
Return on assets%
2.56
5.38
4.37
2.87
4.54
4.65
6.29
7.98
10.32
10.20
29.41
7.98
5.02
70
35.49
EPS₹
40.72
40.66
37.29
39.71
37.47
40.08
38.65
37.72
34.90
33.34
38.10
(2.31%)
(3.28%)
—
2.30
EPS growth%
32.29
33.07
31.35
31.40
32.69
33.09
30.56
29.91
29.51
30.03
27.32
30.03
31.38
84
22.69
Bookvalue per sh₹
37.11
39.96
39.31
37.26
36.74
39.54
43.00
41.01
37.87
34.57
45.27
(1.21%)
(1.41%)
—
44.81
FCF per share₹
45.56
49.23
50.24
53.86
63.30
62.58
65.27
71.58
70.03
81.10
48.07
5.08%
7.84%
—
39.67
Dividend per sh₹
30.30
35.54
34.61
38.79
44.19
51.09
50.85
51.52
49.46
48.97
41.98
2.07%
6.01%
—
7.82
Div yield (avg)%
4.86
4.17
5.27
6.49
4.47
2.52
0.40
0.40
0.40
1.92
21.21
0.40
3.34
34
11.97
Payout ratio%
3.89
2.39
2.29
0.45
1.79
3.18
5.48
6.84
7.39
6.25
6.29
6.25
3.53
62
11.05
Shares (diluted)M
17.63
19.66
22.11
23.73
24.43
25.68
26.26
29.99
32.13
36.37
11.04
8.28%
8.69%
77
21.22
Buyback yield%
22.79
25.20
25.68
25.25
22.89
20.10
18.45
20.75
19.02
21.43
3.91
20.10
22.11
69
0.785
D/E ratiox
1.081
1.122
1.139
1.178
1.354
1.337
1.333
1.312
1.347
1.400
1.581
1.337
1.323
73
248.1
Enterprise value₹M
541.4
575.3
617.7
705.0
755.9
714.6
725.2
729.2
696.4
806.6
152.7
1.31%
5.46%
84
650.3
LT debt₹M
291.6
307.8
317.2
314.6
297.7
316.2
357.3
365.0
424.1
478.6
636.4
9.96%
4.80%
76
Revenue
₹924.7M
5.79%
1.00×
Cost of revenue
₹472.5M
5.59%
0.98×
Operating expenses
₹162.3M
5.80%
1.00×
Spread over hurdle
22.97%