431.7
Revenue₹M
477.4
471.0
480.3
489.1
480.8
492.3
501.2
505.9
500.6
490.9
446.2
0.42%
0.27%
9
20.59
Revenue growth%
31.33
29.84
30.57
27.92
30.22
27.33
26.60
24.91
24.61
22.68
23.79
24.91
27.62
84
11.97
Gross margin%
24.04
24.47
23.76
26.61
24.65
26.16
25.00
25.45
27.74
29.03
4.98
26.16
25.22
22
12.93
Operating margin%
14.46
12.98
14.24
14.45
14.62
15.92
18.22
17.65
18.10
17.98
18.77
17.98
15.27
33
13.52
Net margin%
4.89
6.10
3.19
0.40
0.40
0.91
3.19
3.32
0.85
1.29
13.59
1.29
2.24
12
37.61
P/E ratio (avg)x
15.52
15.80
17.77
17.28
16.08
14.96
15.80
16.40
17.47
16.10
36.60
16.10
16.09
52
32.42
EV/EBITx
5.823
5.726
6.200
5.305
5.015
4.337
4.397
4.063
3.765
3.360
17.53
4.063
4.706
70
27.17
FCF yield (avg)%
16.60
18.76
16.22
16.30
18.20
15.53
13.41
11.83
13.82
15.81
6.92
13.82
16.02
61
10.79
FCF margin%
15.92
14.19
14.89
16.27
15.63
17.89
19.84
22.41
22.59
25.09
17.15
22.41
17.08
67
0.430
FCF / Net incomex
1.068
1.152
1.258
1.351
1.357
1.482
1.372
1.406
1.430
1.391
0.674
1.406
1.365
84
18.40
ROIC%
15.67
14.51
12.22
12.97
11.34
11.29
12.42
14.80
13.85
13.53
24.01
13.53
13.25
37
13.48
Return on equity%
9.71
12.05
10.87
9.66
12.40
11.28
9.80
7.87
8.46
6.78
3.15
8.46
9.75
27
21.65
Return on assets%
23.62
24.59
26.13
26.34
25.97
25.90
23.54
21.40
22.98
21.74
24.47
22.98
24.10
15
14.49
EPS₹
37.29
43.81
46.51
49.47
48.69
55.05
64.48
67.30
78.92
85.24
14.97
11.85%
8.40%
—
25.15
EPS growth%
9.44
8.58
9.13
12.12
11.78
13.66
15.57
13.81
15.76
16.25
6.85
15.57
12.89
92
28.17
Bookvalue per sh₹
12.48
13.49
12.89
12.15
12.96
13.71
15.35
17.69
16.75
18.42
16.00
7.29%
3.44%
—
15.24
FCF per share₹
29.59
31.13
32.04
34.58
38.03
45.23
52.89
55.22
55.93
58.83
18.33
9.12%
8.91%
—
18.55
Dividend per sh₹
6.72
6.42
6.84
6.77
7.76
7.48
7.68
8.48
9.84
10.17
20.77
5.55%
4.71%
—
20.55
Div yield (avg)%
22.65
24.34
22.97
23.14
21.79
20.44
17.76
17.56
19.23
20.80
18.23
19.23
21.30
90
18.82
Payout ratio%
15.67
17.63
15.33
14.48
15.38
13.89
11.24
9.46
11.11
13.80
20.65
11.24
14.18
16
7.758
Shares (diluted)M
5.238
5.654
6.142
5.921
5.679
5.556
5.403
5.556
5.710
6.068
7.845
1.33%
0.34%
41
4.58
Buyback yield%
5.74
4.07
6.44
9.38
6.70
5.92
7.05
9.45
8.81
10.28
20.58
8.81
6.88
27
1.021
D/E ratiox
0.788
0.845
0.911
0.944
0.816
0.784
0.715
0.743
0.794
0.774
1.325
0.774
0.791
73
440.1
Enterprise value₹M
86.99
87.85
93.09
90.38
99.16
106.2
111.6
116.0
129.4
121.9
362.4
4.22%
3.54%
7
327.8
LT debt₹M
300.0
296.3
310.2
325.0
309.2
292.2
308.4
284.8
292.4
292.9
48.57
(1.07%)
(1.51%)
89
Revenue
₹490.9M
0.27%
1.00×
Cost of revenue
₹343.6M
0.27%
1.00×
Operating expenses
₹77.50M
0.16%
0.99×
Property and equipment
15.94%
Goodwill & intangibles
14.61%
Spread over hurdle
(5.64%)