747.0
Revenue₹M
380.8
403.4
444.7
483.3
521.5
558.2
617.2
675.3
739.7
816.2
818.8
9.37%
8.53%
32
27.74
Revenue growth%
7.96
8.52
7.76
9.79
9.90
7.06
5.90
8.80
6.90
5.49
9.45
6.90
7.86
62
20.33
Gross margin%
13.97
14.40
12.16
14.28
16.97
19.10
17.91
17.32
14.45
14.66
17.55
17.32
14.55
83
2.51
Operating margin%
26.28
26.33
24.71
26.62
29.50
31.43
28.86
29.35
30.79
28.22
24.45
29.35
28.54
33
19.64
Net margin%
18.11
19.37
20.46
17.65
19.86
20.05
17.64
16.90
18.60
18.27
15.07
18.27
18.43
88
25.14
P/E ratio (avg)x
26.67
27.00
26.53
25.96
28.30
24.66
25.63
27.37
28.36
29.66
34.08
27.37
26.83
89
16.51
EV/EBITx
13.73
13.86
15.83
18.31
21.14
23.65
24.77
29.26
30.71
30.03
21.78
29.26
22.40
9
15.89
FCF yield (avg)%
18.08
17.02
19.68
19.59
17.47
19.40
21.78
19.88
17.02
15.03
22.60
19.40
18.74
84
24.80
FCF margin%
20.20
21.05
18.69
21.40
23.43
25.63
24.62
24.66
27.44
30.06
24.05
25.63
24.03
93
1.400
FCF / Net incomex
0.304
0.321
0.309
0.313
0.345
0.366
0.398
0.391
0.397
0.412
0.757
0.397
0.355
35
21.32
ROIC%
17.21
15.30
17.97
16.73
19.16
16.34
14.63
14.67
15.72
12.75
10.11
14.67
16.03
14
27.62
Return on equity%
23.30
22.47
22.83
23.69
20.85
22.65
20.73
22.04
20.86
21.61
28.36
21.61
22.25
63
19.15
Return on assets%
28.41
29.97
30.00
27.89
27.05
29.55
28.30
28.14
27.02
26.30
5.76
28.14
28.22
80
5.40
EPS₹
9.67
11.27
11.75
12.90
15.09
15.99
18.61
19.61
21.05
21.76
5.77
7.59%
10.18%
—
26.90
EPS growth%
13.25
10.83
8.19
9.51
7.74
9.63
12.46
12.65
12.01
14.43
10.95
12.46
11.42
80
8.80
Bookvalue per sh₹
17.92
20.31
23.91
23.41
24.47
27.27
31.68
37.16
38.10
37.89
5.68
9.14%
8.18%
—
11.22
FCF per share₹
18.66
16.40
14.43
13.78
14.61
12.92
13.04
13.21
12.90
13.46
10.98
(1.62%)
(3.92%)
—
11.37
Dividend per sh₹
14.00
13.82
15.42
16.72
19.94
21.64
21.12
25.09
25.46
29.40
13.22
8.07%
8.71%
—
13.11
Div yield (avg)%
13.03
13.64
14.67
12.00
12.88
11.85
12.48
14.73
12.34
11.09
21.31
12.34
12.68
40
20.06
Payout ratio%
11.85
12.13
12.76
11.16
13.88
12.34
12.43
13.95
12.19
11.74
14.13
12.34
12.27
86
25.03
Shares (diluted)M
37.93
37.07
41.23
42.92
50.43
49.63
54.41
61.75
60.84
67.35
25.60
5.95%
6.39%
83
3.29
Buyback yield%
22.46
24.71
24.06
22.27
23.12
21.28
20.95
22.88
23.46
23.85
24.68
22.88
23.00
70
0.446
D/E ratiox
1.661
1.925
2.261
2.559
2.649
3.083
3.473
3.945
4.580
5.331
0.696
3.945
2.866
62
0.285
Enterprise value₹B
1.141
1.277
1.182
1.218
1.213
1.154
1.110
1.206
1.250
1.429
0.832
3.32%
2.91%
58
508.7
LT debt₹M
348.1
396.3
433.9
414.0
472.0
488.3
547.5
587.7
652.5
757.4
676.6
9.92%
8.57%
24
Revenue
₹816.2M
8.53%
1.00×
Cost of revenue
₹534.7M
8.75%
1.02×
Operating expenses
₹166.4M
8.68%
1.01×
Goodwill & intangibles
15.23%
Spread over hurdle
(8.57%)