163.1
Revenue₹M
539.4
539.9
551.2
568.9
567.1
578.4
596.8
616.9
617.5
618.5
172.2
1.75%
1.34%
21
15.83
Revenue growth%
30.18
27.45
30.24
31.54
30.33
28.85
26.68
27.40
25.97
25.70
26.35
26.68
28.15
49
12.94
Gross margin%
9.66
9.56
12.07
9.22
8.94
8.66
11.28
12.00
9.10
11.98
13.48
11.28
9.61
71
5.82
Operating margin%
11.03
8.95
6.59
4.24
6.76
9.24
11.88
11.13
9.90
7.84
4.15
9.90
9.10
35
6.99
Net margin%
15.77
13.04
13.33
11.04
12.03
12.24
10.54
12.19
14.55
16.13
27.99
12.24
12.64
16
15.94
P/E ratio (avg)x
10.18
12.01
13.45
13.27
13.83
14.26
16.94
19.58
19.30
22.95
18.23
19.30
14.05
24
27.60
EV/EBITx
45.58
50.64
55.13
51.09
52.92
54.28
52.12
51.40
53.51
55.61
17.80
53.51
52.52
34
21.53
FCF yield (avg)%
28.67
28.89
26.55
25.90
25.42
23.02
24.29
27.27
27.49
27.60
24.84
27.27
26.91
78
22.78
FCF margin%
26.44
28.67
27.84
29.81
32.16
31.02
31.48
32.26
30.23
27.34
26.94
31.02
30.02
63
1.427
FCF / Net incomex
0.588
0.604
0.718
0.814
0.796
0.848
1.023
1.196
1.194
1.290
1.145
1.194
0.831
26
14.47
ROIC%
17.61
18.92
17.69
20.50
22.45
20.04
21.53
19.14
21.10
21.13
13.39
21.10
20.27
12
18.26
Return on equity%
14.49
15.88
15.22
18.08
17.02
16.06
14.60
16.75
15.24
16.73
3.38
16.06
15.97
88
2.74
Return on assets%
15.33
13.23
13.74
11.69
14.05
15.38
13.59
11.45
11.84
9.41
7.04
11.84
13.41
16
8.39
EPS₹
23.84
26.14
30.45
30.28
36.66
41.21
49.88
50.06
50.41
60.96
8.65
10.70%
11.71%
—
2.57
EPS growth%
16.49
17.08
14.38
11.43
10.01
10.11
9.63
12.22
13.02
11.95
15.13
11.95
12.08
46
23.37
Bookvalue per sh₹
4.45
4.17
4.31
4.75
4.96
5.42
5.02
4.70
5.21
5.24
20.58
1.09%
3.00%
—
11.64
FCF per share₹
40.65
42.96
47.38
52.94
64.09
67.53
75.30
75.95
79.31
91.88
3.66
7.47%
9.40%
—
5.32
Dividend per sh₹
11.65
12.60
13.05
12.19
11.59
12.63
12.07
12.69
11.43
9.84
3.88
(3.22%)
(2.18%)
—
17.86
Div yield (avg)%
27.16
27.95
30.14
32.66
32.84
32.20
29.54
31.98
33.35
32.17
11.44
32.17
32.07
55
23.17
Payout ratio%
9.35
7.17
4.18
5.18
4.01
3.60
4.33
6.35
9.18
8.66
16.77
6.35
5.77
31
11.16
Shares (diluted)M
8.497
7.875
7.859
7.078
7.796
8.382
8.737
9.536
9.299
9.677
10.91
4.42%
0.80%
19
5.79
Buyback yield%
19.25
19.61
17.33
19.58
21.91
24.44
25.23
27.52
27.54
28.53
20.17
27.52
23.18
80
1.259
D/E ratiox
0.861
0.987
1.113
1.036
1.196
1.112
1.032
1.114
1.289
1.434
0.688
1.114
1.112
70
0.387
Enterprise value₹B
0.508
0.509
0.583
0.628
0.616
0.696
0.722
0.842
1.014
1.225
0.218
14.73%
9.83%
87
62.45
LT debt₹M
454.5
485.9
555.4
586.3
591.5
701.5
714.5
777.2
771.8
860.5
525.9
7.79%
8.47%
15
Revenue
₹618.5M
1.34%
1.00×
Cost of revenue
₹390.2M
1.31%
1.00×
Operating expenses
₹129.1M
1.28%
0.99×
Goodwill & intangibles
16.03%