435.3
Revenue₹M
311.9
334.5
356.1
378.4
408.9
447.3
487.0
537.4
572.2
620.9
482.0
8.71%
8.20%
40
11.89
Revenue growth%
11.37
9.71
10.43
11.24
9.54
9.02
9.29
10.37
8.01
8.74
2.17
9.02
9.63
93
21.17
Gross margin%
20.65
21.82
19.84
18.39
16.39
15.27
16.78
18.39
21.22
22.22
25.16
18.39
19.12
48
24.54
Operating margin%
24.92
27.87
24.90
24.10
21.91
24.09
22.10
20.38
19.59
21.38
4.10
21.38
23.10
60
24.40
Net margin%
12.31
9.87
10.91
9.41
9.14
8.49
6.76
9.70
9.80
8.99
22.97
8.99
9.55
36
35.75
P/E ratio (avg)x
8.687
8.951
8.422
9.098
9.085
8.286
8.278
8.929
8.405
8.191
7.210
8.286
8.555
45
24.04
EV/EBITx
37.86
40.05
46.14
45.59
45.20
50.17
58.87
58.12
63.32
75.02
15.25
58.87
48.15
31
11.21
FCF yield (avg)%
23.70
26.69
26.42
24.96
22.98
24.18
23.19
25.30
23.37
26.36
3.97
24.18
24.57
69
16.31
FCF margin%
29.32
27.36
24.84
23.27
22.11
23.27
24.69
25.24
25.33
28.23
20.67
25.24
25.04
57
1.385
FCF / Net incomex
0.684
0.737
0.713
0.797
0.810
0.809
0.888
1.005
1.016
1.054
1.065
1.005
0.809
28
24.82
ROIC%
30.73
32.05
31.37
28.44
29.28
31.45
32.49
33.26
31.87
30.25
18.76
31.87
31.41
87
24.72
Return on equity%
15.67
13.21
11.48
9.60
6.88
8.12
9.13
12.06
14.75
16.97
27.22
12.06
11.77
94
12.81
Return on assets%
14.34
16.57
13.96
15.87
14.58
16.87
14.76
12.64
13.15
12.79
27.42
13.15
14.46
64
23.67
EPS₹
17.29
19.82
19.38
18.85
20.32
19.68
22.46
25.00
26.62
25.66
26.03
4.78%
4.12%
—
22.06
EPS growth%
4.20
5.30
6.13
4.82
4.85
3.60
3.19
5.09
6.69
4.18
23.76
4.18
4.83
18
26.39
Bookvalue per sh₹
16.32
17.60
16.88
15.08
13.40
12.73
13.30
12.31
10.82
10.72
19.36
(4.36%)
(3.31%)
—
7.52
FCF per share₹
22.97
23.61
25.25
26.67
29.01
30.00
27.63
27.05
28.66
27.01
24.14
(1.42%)
0.94%
—
4.40
Dividend per sh₹
18.25
18.56
20.91
23.93
24.21
25.25
24.40
23.21
23.98
23.22
22.93
(0.83%)
2.66%
—
5.79
Div yield (avg)%
24.50
24.27
22.51
24.87
22.40
21.55
24.09
23.90
24.61
26.66
25.31
24.09
24.18
70
14.63
Payout ratio%
23.25
21.58
20.50
23.49
25.34
23.88
24.43
23.76
22.03
24.46
3.84
23.88
23.62
77
15.27
Shares (diluted)M
22.37
23.23
21.75
22.55
24.69
25.53
28.09
26.82
27.27
26.94
15.76
1.76%
3.22%
48
18.63
Buyback yield%
8.43
7.95
8.08
10.74
9.03
10.26
7.35
6.60
5.24
2.63
14.12
6.60
8.01
74
1.517
D/E ratiox
1.381
1.371
1.462
1.459
1.581
1.701
1.692
1.718
2.008
2.213
1.217
1.718
1.636
88
0.376
Enterprise value₹B
0.696
0.737
0.817
0.854
0.900
1.050
1.065
1.112
1.084
1.205
0.143
6.02%
5.76%
36
251.2
LT debt₹M
59.98
68.24
63.66
67.99
67.08
64.67
69.72
73.06
77.91
89.01
160.6
5.82%
3.99%
52
Revenue
₹620.9M
8.20%
1.00×
Cost of revenue
₹380.1M
7.87%
0.97×
Operating expenses
₹122.8M
8.86%
1.06×
Spread over hurdle
(6.12%)