276.6
Revenue₹M
886.9
885.7
886.0
880.4
895.3
885.0
904.9
928.3
947.8
967.2
299.6
1.56%
0.91%
65
26.80
Revenue growth%
22.41
25.00
23.49
22.30
20.84
19.16
20.20
18.52
20.55
18.97
6.12
19.16
20.69
19
13.75
Gross margin%
26.52
28.41
27.93
29.90
29.39
29.77
32.56
33.41
33.39
31.07
11.06
32.56
29.84
81
25.87
Operating margin%
26.81
23.86
26.71
24.17
26.94
26.09
26.67
24.90
23.83
25.08
28.73
25.08
25.58
80
25.84
Net margin%
10.35
13.26
12.24
13.76
13.72
13.59
13.73
12.28
14.45
14.69
3.79
13.73
13.66
80
12.77
P/E ratio (avg)x
30.11
34.87
40.03
38.35
37.65
36.31
34.43
34.75
33.27
38.03
11.27
34.75
35.59
50
9.459
EV/EBITx
33.82
30.82
28.20
30.70
28.53
27.99
28.49
25.76
23.36
25.68
8.214
25.76
28.35
85
3.63
FCF yield (avg)%
14.17
14.72
13.65
12.29
9.66
10.90
13.78
15.17
15.21
14.66
10.43
14.66
13.98
77
20.14
FCF margin%
18.58
21.12
23.51
20.78
23.52
24.08
26.52
25.24
28.23
29.00
25.97
26.52
23.80
36
0.784
FCF / Net incomex
0.269
0.298
0.337
0.324
0.316
0.332
0.313
0.352
0.345
0.358
0.142
0.345
0.328
71
21.03
ROIC%
16.70
19.45
17.75
16.93
14.92
12.55
10.24
10.79
10.35
7.72
3.34
10.35
13.73
39
8.91
Return on equity%
24.36
25.12
26.77
23.79
23.90
26.52
27.43
25.10
27.60
25.32
19.71
26.52
25.22
8
17.23
Return on assets%
18.17
16.10
16.41
14.59
17.42
14.53
12.10
9.53
11.00
9.65
26.21
11.00
14.56
89
4.92
EPS₹
7.05
6.96
7.36
7.40
7.28
7.32
7.63
8.92
9.05
9.34
5.33
5.11%
2.75%
—
29.86
EPS growth%
12.62
14.42
12.90
10.37
10.70
11.31
10.50
10.56
13.24
14.60
23.69
11.31
11.96
50
2.38
Bookvalue per sh₹
2.78
2.74
2.60
2.35
2.05
2.02
1.85
1.94
2.13
1.89
2.76
(1.67%)
(3.01%)
—
7.72
FCF per share₹
6.83
6.40
6.30
5.82
5.67
4.93
4.49
4.17
4.55
4.59
7.24
(4.12%)
(5.29%)
—
3.75
Dividend per sh₹
8.99
10.35
9.85
10.60
9.95
10.25
9.74
11.14
10.44
10.26
8.12
0.62%
2.14%
—
8.65
Div yield (avg)%
4.01
3.51
4.17
3.99
1.40
2.90
1.32
2.77
3.38
0.56
8.08
2.77
3.14
7
28.50
Payout ratio%
25.18
24.70
24.04
25.08
23.66
23.71
24.81
24.83
26.17
27.82
20.10
24.83
24.82
87
46.15
Shares (diluted)M
61.81
67.67
76.85
74.87
84.38
86.15
100.1
121.2
141.3
157.4
45.14
13.29%
9.88%
27
3.80
Buyback yield%
33.14
33.90
31.39
29.70
28.88
30.66
30.38
30.77
28.23
29.18
29.23
30.38
30.52
54
1.193
D/E ratiox
1.345
1.314
1.476
1.457
1.541
1.405
1.385
1.584
1.586
1.765
0.225
1.584
1.466
75
188.4
Enterprise value₹M
256.9
271.5
269.3
286.7
328.6
328.7
370.8
385.3
397.5
432.7
144.4
5.66%
6.86%
83
139.8
LT debt₹M
76.78
83.20
74.88
75.68
71.86
67.28
62.77
56.65
54.54
52.85
304.8
(5.96%)
(3.73%)
58
Revenue
₹967.2M
0.91%
1.00×
Cost of revenue
₹653.9M
1.05%
1.01×
Operating expenses
₹106.6M
(0.08%)
0.91×
Goodwill & intangibles
15.61%
Spread over hurdle
(1.28%)