740.5
Revenue₹M
466.7
481.3
496.5
525.9
549.0
564.5
576.8
599.7
630.0
653.3
784.0
3.54%
3.71%
81
6.67
Revenue growth%
7.81
10.69
12.61
12.89
14.24
13.23
14.52
11.87
10.63
7.92
24.61
11.87
12.24
75
13.31
Gross margin%
23.01
25.61
22.99
23.86
26.34
25.93
26.13
27.43
26.51
27.09
8.00
26.51
26.03
8
9.92
Operating margin%
0.40
2.74
3.68
5.76
4.76
2.33
5.28
8.27
7.53
10.38
16.75
7.53
5.02
31
5.20
Net margin%
20.58
19.33
18.35
20.89
21.60
24.13
25.45
25.52
23.44
24.07
10.90
24.13
22.52
93
12.31
P/E ratio (avg)x
19.99
20.09
19.56
19.13
19.49
22.51
23.35
24.80
25.45
29.74
16.02
24.80
21.30
64
29.31
EV/EBITx
43.19
40.19
40.88
37.20
34.27
35.41
37.38
40.58
36.71
36.54
26.00
36.71
37.29
71
4.15
FCF yield (avg)%
26.92
26.07
26.08
27.11
27.88
25.80
28.34
26.04
26.81
27.47
7.00
26.81
26.86
57
2.81
FCF margin%
5.22
6.73
5.73
5.67
6.12
6.83
6.96
4.18
3.52
3.53
4.61
4.18
5.70
6
1.285
FCF / Net incomex
2.043
1.919
1.651
1.424
1.325
1.406
1.445
1.566
1.560
1.661
0.490
1.560
1.563
18
20.08
ROIC%
26.07
25.37
26.43
27.19
25.87
25.30
23.79
24.07
21.31
20.25
25.05
23.79
25.34
63
13.47
Return on equity%
13.07
15.64
12.71
11.18
13.35
12.83
14.56
13.15
10.38
11.85
24.01
12.83
12.95
26
9.37
Return on assets%
2.21
4.94
5.76
3.01
2.49
2.86
1.68
0.66
0.40
2.20
20.08
1.68
2.35
36
16.79
EPS₹
10.87
9.61
9.94
8.66
9.52
9.46
9.26
8.38
7.86
8.06
18.35
(3.28%)
(3.69%)
—
26.99
EPS growth%
19.72
21.23
20.73
18.96
16.97
18.11
17.48
15.83
16.17
14.91
27.20
16.17
17.79
65
11.12
Bookvalue per sh₹
17.20
15.15
14.03
15.35
16.56
15.55
14.98
16.08
14.96
16.15
13.61
(0.51%)
(0.13%)
—
2.76
FCF per share₹
3.78
3.77
4.13
3.85
4.24
4.76
5.09
5.51
6.07
6.76
5.66
9.79%
6.76%
—
3.75
Dividend per sh₹
13.70
14.97
13.10
11.89
12.28
12.14
10.86
10.28
9.88
9.81
8.91
(4.38%)
(3.16%)
—
13.89
Div yield (avg)%
7.53
8.11
5.14
5.57
3.86
2.09
1.48
0.40
0.40
0.40
14.04
0.40
2.97
33
14.24
Payout ratio%
24.46
24.29
25.11
22.41
24.67
24.34
26.88
24.96
24.93
24.37
5.72
24.93
24.57
67
20.56
Shares (diluted)M
16.98
17.80
17.45
15.99
17.19
17.67
17.27
16.02
16.43
17.38
20.33
0.22%
0.46%
9
5.80
Buyback yield%
27.71
26.67
26.51
28.19
25.93
24.77
27.14
24.52
23.13
24.43
2.24
24.52
26.22
18
1.305
D/E ratiox
2.316
2.456
2.789
2.917
3.087
3.589
3.874
4.384
4.372
5.019
1.415
4.372
3.338
41
0.166
Enterprise value₹B
0.603
0.675
0.779
0.800
0.832
0.812
0.895
1.068
1.130
1.296
0.246
9.27%
8.90%
22
186.1
LT debt₹M
642.1
584.3
621.6
567.0
507.8
463.7
455.8
432.3
407.7
386.1
487.8
(5.33%)
(5.83%)
5
Revenue
₹653.3M
3.71%
1.00×
Cost of revenue
₹409.6M
3.43%
0.97×
Operating expenses
₹132.3M
3.67%
1.00×
Goodwill & intangibles
18.99%
Spread over hurdle
(13.12%)