622.6
Revenue₹M
570.1
596.0
646.2
690.2
722.1
767.1
812.3
854.9
917.0
967.2
662.0
6.02%
6.23%
41
12.96
Revenue growth%
21.62
23.27
20.44
20.65
23.54
25.37
23.13
25.27
22.75
20.69
18.07
23.13
22.94
69
7.66
Gross margin%
1.46
2.67
4.67
2.43
0.40
0.40
1.89
4.11
6.92
8.64
19.13
4.11
2.55
15
14.32
Operating margin%
25.98
24.77
22.34
24.96
23.01
23.47
26.15
24.47
26.58
28.77
22.84
26.15
24.87
95
28.41
Net margin%
5.89
7.83
9.76
12.24
10.66
11.62
9.75
11.17
10.83
7.84
23.06
10.83
10.21
63
35.25
P/E ratio (avg)x
35.96
35.79
39.32
36.01
35.60
39.18
35.63
33.74
36.92
33.45
12.65
35.63
35.87
91
30.40
EV/EBITx
47.14
48.83
51.04
58.78
65.55
68.82
70.73
71.12
76.83
72.50
20.68
71.12
67.19
16
6.69
FCF yield (avg)%
15.12
14.00
14.16
11.36
8.84
7.72
9.81
7.07
9.86
10.55
29.08
9.81
10.21
68
16.65
FCF margin%
16.30
16.76
18.79
20.85
21.66
23.74
20.99
22.26
24.88
26.50
13.28
23.74
21.33
33
1.341
FCF / Net incomex
1.586
1.754
1.759
1.771
1.840
1.788
2.051
2.074
2.064
2.214
1.379
2.064
1.814
7
7.92
ROIC%
7.30
8.40
8.86
7.58
6.00
7.62
9.86
9.11
11.91
10.42
29.72
9.86
8.63
14
24.65
Return on equity%
2.47
2.39
4.78
4.67
5.14
3.70
3.83
2.24
0.64
3.08
12.14
3.08
3.39
27
19.26
Return on assets%
7.35
7.71
6.16
5.04
2.82
0.40
1.51
1.94
1.95
3.33
21.94
1.94
3.07
46
16.94
EPS₹
40.72
48.35
52.68
62.06
70.17
81.22
84.65
95.97
94.74
92.20
17.85
5.61%
9.48%
—
4.19
EPS growth%
28.59
30.92
29.06
29.67
31.40
32.74
33.19
31.37
28.82
29.20
22.56
31.37
30.29
71
21.89
Bookvalue per sh₹
11.42
9.74
9.01
9.07
7.93
7.26
6.17
6.02
5.42
5.03
28.51
(8.69%)
(8.90%)
—
25.30
FCF per share₹
10.51
9.76
10.26
9.80
9.67
10.74
12.04
11.91
12.94
14.61
7.83
8.59%
3.83%
—
5.76
Dividend per sh₹
10.08
11.15
12.46
12.37
13.59
14.00
15.79
15.26
16.90
15.48
31.74
2.64%
5.31%
—
19.56
Div yield (avg)%
2.43
4.25
3.80
5.01
6.21
7.46
10.46
10.24
8.57
7.98
25.30
8.57
6.84
56
8.78
Payout ratio%
28.79
30.60
29.00
28.63
28.22
27.94
26.00
25.53
24.12
25.49
26.22
25.53
28.08
69
11.60
Shares (diluted)M
15.67
17.11
15.89
14.91
14.56
15.64
17.54
19.27
18.72
17.89
11.57
4.20%
2.16%
86
22.72
Buyback yield%
27.25
29.52
29.95
29.08
29.95
28.88
31.84
33.86
33.59
31.26
27.89
31.84
29.95
68
0.785
D/E ratiox
1.442
1.447
1.558
1.651
1.811
1.926
1.820
1.885
1.956
1.788
0.854
1.885
1.800
23
0.726
Enterprise value₹B
0.807
0.791
0.791
0.777
0.871
0.886
0.905
0.960
1.105
1.306
0.164
8.45%
6.28%
89
630.9
LT debt₹M
290.6
303.9
327.3
342.5
327.9
378.9
422.9
397.7
396.6
382.1
540.8
3.11%
3.62%
59
Revenue
₹967.2M
6.23%
1.00×
Cost of revenue
₹572.8M
6.56%
1.03×
Operating expenses
₹115.2M
6.16%
0.99×
Goodwill & intangibles
15.76%
Cash and investments
14.93%
Spread over hurdle
52.22%