249.7
Revenue₹M
581.7
590.7
611.6
613.8
634.8
642.3
652.8
658.5
680.8
706.6
268.5
2.17%
2.46%
42
20.17
Revenue growth%
23.31
23.10
25.45
25.11
23.20
23.71
26.56
26.00
27.23
26.34
28.36
26.34
25.28
28
5.16
Gross margin%
10.22
8.11
6.36
3.65
4.31
6.72
9.06
11.22
9.74
9.74
6.68
9.74
8.58
44
10.79
Operating margin%
10.89
11.25
9.03
8.76
11.64
12.59
15.41
12.72
14.21
14.36
3.77
14.21
12.12
77
9.45
Net margin%
1.00
0.40
0.40
0.40
3.13
4.87
7.84
8.29
6.41
3.54
22.75
6.41
3.34
7
27.18
P/E ratio (avg)x
19.74
21.22
21.61
21.75
23.89
24.09
22.33
21.70
20.50
21.44
10.15
21.70
21.66
74
17.48
EV/EBITx
7.394
6.980
6.926
6.172
6.722
6.906
6.445
5.900
5.277
4.690
32.99
5.900
6.583
8
23.16
FCF yield (avg)%
7.49
6.47
5.46
8.00
8.18
10.67
11.85
12.45
15.09
14.45
2.32
12.45
9.43
66
21.52
FCF margin%
17.30
16.06
13.85
15.98
17.45
15.24
17.72
17.68
19.38
17.10
11.59
17.68
17.20
13
1.185
FCF / Net incomex
1.145
0.999
0.881
0.785
0.798
0.746
0.713
0.662
0.603
0.643
0.235
0.662
0.766
16
9.91
ROIC%
32.50
34.83
34.10
36.63
37.32
38.06
40.29
41.96
43.73
46.67
22.74
41.96
37.69
51
26.02
Return on equity%
14.28
17.18
19.89
18.29
20.54
20.85
22.22
19.83
19.04
20.66
16.33
20.66
19.86
49
28.34
Return on assets%
6.25
3.33
3.48
4.73
2.50
0.77
0.40
0.40
0.40
1.91
14.66
0.40
2.20
12
1.91
EPS₹
1.62
1.59
1.60
1.79
1.72
1.75
1.88
1.94
1.98
1.87
2.09
1.67%
1.08%
—
16.44
EPS growth%
2.87
2.12
1.28
4.01
5.93
5.98
7.15
8.80
10.96
9.54
21.77
8.80
5.96
66
0.78
Bookvalue per sh₹
3.67
4.25
4.74
5.38
5.57
5.78
5.83
5.71
5.59
5.98
0.55
1.41%
6.35%
—
2.40
FCF per share₹
3.32
3.12
2.91
3.05
3.27
3.30
3.50
3.46
3.73
3.37
2.81
0.63%
1.21%
—
1.80
Dividend per sh₹
1.64
1.74
1.92
2.11
1.90
2.05
2.11
2.00
1.84
1.90
1.44
0.03%
1.33%
—
21.05
Div yield (avg)%
12.36
10.67
13.30
13.11
12.45
14.55
13.29
13.26
14.10
12.38
9.65
13.29
13.18
80
25.47
Payout ratio%
29.15
28.00
26.42
29.29
27.74
29.81
29.94
32.52
31.76
33.53
26.94
31.76
29.55
11
79.54
Shares (diluted)M
124.2
126.6
123.2
120.9
120.7
134.8
152.8
166.3
165.6
177.0
82.02
7.95%
5.40%
72
29.05
Buyback yield%
14.70
16.43
15.37
13.58
14.88
16.58
16.16
13.91
15.42
16.79
8.34
16.16
15.39
34
0.325
D/E ratiox
0.398
0.436
0.523
0.514
0.571
0.587
0.626
0.648
0.651
0.658
0.958
0.648
0.579
36
487.4
Enterprise value₹M
132.0
126.0
133.4
132.2
117.0
106.5
97.44
103.3
103.1
88.99
403.0
(5.32%)
(3.51%)
68
271.1
LT debt₹M
505.7
479.6
493.2
510.3
519.6
534.3
525.7
489.9
505.1
546.2
420.2
1.00%
0.87%
24
Revenue
₹706.6M
2.46%
1.00×
Cost of revenue
₹479.2M
2.61%
1.02×
Operating expenses
₹78.17M
2.39%
0.99×
Spread over hurdle
20.73%