163.9
Revenue₹M
842.7
841.5
837.4
846.2
841.7
867.4
865.8
875.9
887.7
923.1
182.3
1.86%
0.84%
29
19.92
Revenue growth%
9.37
11.31
9.73
9.48
9.08
11.21
9.11
11.59
14.13
16.58
7.57
11.59
10.47
80
15.05
Gross margin%
31.85
30.26
28.92
27.07
24.54
22.19
20.31
18.67
19.20
16.86
21.54
19.20
23.37
30
10.68
Operating margin%
17.92
19.68
21.01
22.20
24.25
26.76
27.16
25.09
25.05
24.84
7.75
25.09
24.55
91
16.71
Net margin%
16.94
19.68
17.22
16.72
13.72
13.43
14.99
15.56
17.89
14.95
15.47
14.99
16.14
36
33.80
P/E ratio (avg)x
19.79
22.20
22.56
24.17
21.78
20.69
19.26
20.12
19.59
20.97
36.97
20.12
20.83
81
20.10
EV/EBITx
36.95
39.32
44.28
45.87
43.13
45.16
42.00
45.74
45.81
43.79
11.35
45.16
44.04
59
25.15
FCF yield (avg)%
8.64
5.74
6.79
4.54
2.92
5.80
7.58
8.05
8.44
9.25
6.16
8.05
7.18
6
22.63
FCF margin%
18.66
19.32
18.58
18.79
20.08
18.14
18.93
17.80
18.13
18.41
20.08
18.14
18.62
28
1.577
FCF / Net incomex
0.253
0.251
0.232
0.205
0.220
0.207
0.185
0.206
0.194
0.182
1.613
0.194
0.206
88
15.17
ROIC%
3.28
0.85
0.40
2.29
2.93
3.69
5.54
5.24
3.50
5.43
25.15
5.24
3.39
18
3.13
Return on equity%
6.08
7.69
10.41
10.44
8.10
9.68
6.93
7.47
5.53
5.44
8.90
6.93
7.58
77
28.12
Return on assets%
5.41
3.21
0.90
2.84
0.40
2.01
2.58
4.00
6.34
7.11
11.53
4.00
3.02
57
16.52
EPS₹
20.81
20.56
22.25
26.51
28.00
31.07
32.23
36.31
39.58
38.86
17.02
6.78%
6.83%
—
6.11
EPS growth%
5.10
7.41
6.72
6.86
5.08
6.63
6.47
6.75
9.39
7.36
11.01
6.75
6.73
14
8.31
Bookvalue per sh₹
10.12
9.59
9.77
9.57
9.42
9.65
9.74
9.96
8.89
9.80
5.58
0.80%
(0.38%)
—
12.33
FCF per share₹
23.83
26.67
26.05
27.31
30.03
30.78
35.85
36.53
38.66
37.69
8.94
4.65%
6.36%
—
15.83
Dividend per sh₹
26.42
29.60
34.75
40.26
43.25
51.64
61.17
71.45
72.15
87.13
25.73
15.04%
13.82%
—
22.78
Div yield (avg)%
12.24
13.58
13.92
16.79
16.11
18.11
18.24
21.20
23.94
21.18
29.46
21.18
17.45
31
16.11
Payout ratio%
16.37
15.91
16.57
16.99
15.97
13.06
14.77
15.16
14.06
13.74
14.13
14.06
15.54
65
11.32
Shares (diluted)M
11.94
11.79
12.77
13.50
13.77
12.69
12.65
13.66
15.12
15.86
11.19
2.87%
1.87%
15
22.14
Buyback yield%
29.80
32.51
34.22
37.11
36.07
38.85
37.17
39.78
41.24
43.81
14.66
39.78
37.14
35
0.304
D/E ratiox
1.312
1.296
1.239
1.283
1.311
1.332
1.217
1.117
1.213
1.246
0.173
1.217
1.264
31
229.7
Enterprise value₹M
286.9
329.0
342.5
340.7
334.4
373.8
404.7
425.8
412.4
436.1
485.5
5.46%
4.45%
11
0.652
LT debt₹B
0.754
0.730
0.700
0.805
0.948
0.979
1.086
1.088
1.246
1.441
0.662
8.75%
8.03%
37
Revenue
₹923.1M
0.84%
1.00×
Cost of revenue
₹598.7M
0.70%
0.99×
Operating expenses
₹110.0M
1.37%
1.05×
Goodwill & intangibles
16.91%
Spread over hurdle
(5.28%)