176.2
Revenue₹M
467.3
481.5
495.5
518.1
521.4
546.6
572.9
576.1
601.7
609.8
180.0
3.18%
3.06%
58
19.45
Revenue growth%
18.43
21.05
23.15
20.67
23.20
25.94
23.37
23.56
25.29
22.53
26.08
23.56
23.18
15
19.42
Gross margin%
37.23
34.61
33.71
34.51
35.66
36.08
37.39
38.62
36.25
38.49
16.46
37.39
36.17
28
25.40
Operating margin%
9.23
9.69
10.67
10.80
10.88
9.20
8.34
6.35
7.48
8.46
29.89
8.34
9.21
74
12.55
Net margin%
16.21
17.43
16.82
18.53
18.33
20.46
18.84
17.41
16.50
15.49
25.86
17.41
17.42
69
21.39
P/E ratio (avg)x
16.26
14.63
13.91
15.51
16.76
16.93
16.18
15.14
15.35
14.33
23.85
15.35
15.43
48
36.02
EV/EBITx
23.83
25.80
25.56
23.98
23.32
20.42
20.27
22.00
19.26
20.37
31.10
20.37
22.66
84
4.25
FCF yield (avg)%
19.37
20.41
19.61
19.77
17.07
18.37
17.14
18.70
19.63
19.28
12.34
18.70
19.33
28
6.38
FCF margin%
8.99
8.27
10.82
10.64
10.07
12.48
15.04
12.09
10.65
10.90
8.56
12.09
10.74
14
0.840
FCF / Net incomex
0.608
0.659
0.636
0.630
0.688
0.698
0.679
0.652
0.703
0.751
1.374
0.698
0.669
25
13.55
ROIC%
33.19
32.23
32.98
35.34
35.08
37.38
35.69
33.50
31.09
31.89
24.44
33.50
33.35
77
20.93
Return on equity%
30.84
30.96
28.10
29.81
29.42
30.11
29.53
31.76
32.64
35.12
25.43
31.76
30.48
54
9.01
Return on assets%
10.41
10.68
8.73
6.83
5.06
2.10
2.25
4.14
5.93
5.30
20.26
4.14
5.62
64
1.52
EPS₹
0.98
1.10
1.20
1.10
1.17
1.26
1.26
1.21
1.13
1.09
1.56
(1.43%)
1.42%
—
29.45
EPS growth%
20.59
20.31
21.52
22.44
23.45
23.68
26.42
26.70
27.62
29.17
23.41
26.70
23.56
10
0.35
Bookvalue per sh₹
0.80
0.71
0.68
0.60
0.61
0.63
0.65
0.64
0.55
0.53
1.18
(2.82%)
(5.47%)
—
1.64
FCF per share₹
1.54
1.38
1.36
1.27
1.17
1.07
1.01
0.92
0.93
0.88
1.02
(5.56%)
(6.95%)
—
0.58
Dividend per sh₹
3.18
3.68
3.74
4.39
4.27
4.96
5.52
5.94
6.95
7.72
2.21
12.58%
10.92%
—
10.71
Div yield (avg)%
7.96
5.90
5.93
7.60
10.57
13.54
11.80
11.90
11.31
12.65
14.86
11.90
10.94
29
19.51
Payout ratio%
0.40
0.40
0.40
0.42
1.09
3.38
5.67
4.36
3.04
3.69
6.18
3.69
2.07
58
282.3
Shares (diluted)M
314.8
344.6
310.9
282.2
253.1
247.7
252.7
227.1
198.7
176.5
280.6
(6.96%)
(4.84%)
72
12.19
Buyback yield%
0.86
2.53
2.49
2.85
0.40
3.37
6.31
4.00
6.96
9.50
16.64
6.31
3.11
57
1.652
D/E ratiox
1.870
2.163
2.202
2.491
2.752
2.886
2.826
3.037
2.990
3.215
1.219
2.990
2.789
26
0.158
Enterprise value₹B
0.449
0.479
0.565
0.644
0.721
0.850
0.948
0.997
1.156
1.281
0.499
12.17%
11.60%
70
464.1
LT debt₹M
643.7
640.7
726.5
694.2
676.7
771.3
876.6
888.8
895.6
823.0
200.2
3.99%
2.54%
65
Revenue
₹609.8M
3.06%
1.00×
Cost of revenue
₹426.9M
3.06%
1.00×
Operating expenses
₹100.3M
2.52%
0.95×
Spread over hurdle
(8.11%)