164.8
Revenue₹M
809.8
812.8
823.8
828.1
808.9
793.2
798.1
808.6
799.3
795.6
178.6
(0.33%)
(0.39%)
87
8.95
Revenue growth%
10.60
10.37
7.91
8.38
9.75
11.58
12.06
10.96
12.42
10.98
21.64
11.58
10.78
32
19.68
Gross margin%
11.42
9.41
6.73
4.93
3.67
6.16
6.36
8.79
7.95
5.10
12.08
6.36
6.54
90
6.31
Operating margin%
31.24
30.75
29.95
28.27
28.16
27.73
26.21
26.93
24.06
24.22
3.49
26.21
27.95
58
16.81
Net margin%
35.41
34.29
33.04
34.56
32.97
35.64
37.58
36.87
37.97
40.94
15.38
37.58
35.53
44
26.98
P/E ratio (avg)x
39.39
46.27
52.40
61.70
65.40
69.24
72.14
75.49
74.64
82.77
16.39
74.64
67.32
13
24.37
EV/EBITx
40.07
41.41
45.67
46.02
44.57
46.02
50.64
48.51
54.19
55.78
36.43
50.64
46.02
82
25.13
FCF yield (avg)%
22.53
21.70
23.17
23.89
21.68
19.40
16.62
17.10
19.14
20.07
3.07
19.14
20.88
19
26.85
FCF margin%
11.30
11.11
8.80
8.24
5.82
7.55
6.99
7.06
6.31
6.48
27.50
6.99
7.31
60
0.871
FCF / Net incomex
0.287
0.269
0.289
0.291
0.271
0.294
0.253
0.256
0.229
0.207
1.368
0.253
0.270
73
26.92
ROIC%
24.17
21.40
22.07
19.98
21.73
19.89
21.24
21.79
19.12
18.88
26.55
19.89
21.32
82
21.97
Return on equity%
21.93
24.35
22.04
24.14
25.76
25.08
27.25
26.19
27.12
26.13
9.54
26.19
25.42
10
26.93
Return on assets%
20.11
23.04
25.57
23.32
25.82
28.30
27.22
26.58
27.31
28.94
28.98
27.31
26.20
6
7.81
EPS₹
4.04
4.27
3.94
3.42
3.59
3.41
3.28
3.51
3.24
2.87
8.46
(4.42%)
(2.88%)
—
5.61
EPS growth%
11.26
8.76
7.18
5.23
7.19
7.16
7.73
8.87
9.43
10.60
22.47
8.87
8.25
93
11.14
Bookvalue per sh₹
6.69
6.96
7.02
7.90
8.03
8.00
8.96
9.14
9.07
8.58
6.16
1.33%
1.89%
—
5.60
FCF per share₹
2.25
1.98
2.00
1.85
1.67
1.77
1.61
1.43
1.38
1.38
3.19
(3.81%)
(5.05%)
—
4.08
Dividend per sh₹
3.98
3.75
3.91
3.60
3.46
3.57
3.49
3.12
2.68
2.33
3.93
(7.54%)
(6.34%)
—
8.41
Div yield (avg)%
5.89
7.05
7.94
6.40
7.60
6.69
7.78
5.14
3.60
5.18
10.25
5.18
6.55
83
11.92
Payout ratio%
7.52
7.49
4.55
2.61
2.02
2.04
2.06
4.05
6.08
4.95
6.76
4.05
4.30
84
24.64
Shares (diluted)M
41.07
45.04
54.22
65.51
68.32
78.73
90.21
108.2
115.1
119.2
24.59
11.77%
12.63%
24
4.61
Buyback yield%
21.05
21.76
19.52
18.95
16.89
19.03
19.09
20.84
22.72
25.04
14.33
20.84
20.18
60
1.619
D/E ratiox
1.529
1.743
1.724
1.907
1.935
2.015
2.112
2.076
2.065
1.977
0.329
2.065
1.956
65
586.5
Enterprise value₹M
200.9
210.6
230.2
208.1
186.7
163.7
176.4
190.6
188.6
196.3
646.0
1.01%
(0.08%)
55
357.7
LT debt₹M
290.7
279.2
250.9
266.2
259.8
242.5
245.0
271.9
302.9
307.2
711.8
3.41%
(0.71%)
15
Revenue
₹795.6M
(0.39%)
1.00×
Cost of revenue
₹554.6M
(0.44%)
1.00×
Operating expenses
₹158.1M
(0.88%)
0.95×
Cash and investments
15.01%
Goodwill & intangibles
14.94%
Spread over hurdle
(6.88%)