477.5
Revenue₹M
483.7
488.8
495.3
507.0
516.0
528.4
550.2
569.7
586.0
600.4
512.9
3.08%
2.18%
84
6.05
Revenue growth%
18.69
15.83
15.65
15.03
16.20
15.61
13.78
14.59
16.98
19.60
7.25
15.61
15.74
15
27.71
Gross margin%
19.99
20.45
20.89
20.01
22.36
20.53
20.59
22.79
25.08
25.13
18.25
22.79
20.74
39
19.86
Operating margin%
15.04
14.95
14.22
11.65
12.58
11.89
10.79
12.81
14.99
13.22
20.31
12.81
13.01
46
26.33
Net margin%
6.79
8.71
11.22
9.61
10.97
10.54
12.91
12.98
10.76
11.64
25.47
11.64
10.87
20
37.87
P/E ratio (avg)x
8.357
8.139
9.320
10.50
10.86
10.85
11.36
12.35
13.34
13.38
23.29
12.35
10.86
80
13.93
EV/EBITx
35.99
34.77
37.70
34.64
32.08
31.60
33.14
37.28
35.69
35.19
11.33
35.19
34.98
32
7.26
FCF yield (avg)%
19.47
22.01
23.17
22.48
24.88
25.43
22.73
21.56
22.06
22.34
12.94
22.34
22.41
20
23.75
FCF margin%
29.22
30.39
29.00
29.50
28.32
29.48
30.80
28.57
30.37
30.78
26.02
30.37
29.49
13
0.655
FCF / Net incomex
1.589
1.480
1.455
1.434
1.562
1.412
1.322
1.235
1.369
1.231
1.504
1.322
1.423
86
8.24
ROIC%
14.29
14.12
12.42
9.98
11.11
12.78
10.03
11.05
12.50
11.59
23.71
11.59
12.00
83
8.39
Return on equity%
29.22
31.06
31.17
31.17
29.12
32.09
32.30
32.49
33.49
34.18
11.38
32.49
31.63
77
6.48
Return on assets%
26.85
29.66
27.00
26.45
26.64
26.65
27.39
27.56
27.52
25.54
23.85
27.39
26.93
72
63.44
EPS₹
131.09
135.16
159.66
177.79
201.09
214.03
249.58
292.25
288.27
292.23
67.02
7.76%
8.46%
—
15.21
EPS growth%
10.05
11.38
9.04
8.83
11.50
11.94
13.63
15.90
17.36
18.03
16.08
15.90
11.72
65
163.16
Bookvalue per sh₹
175.33
211.41
219.47
220.22
224.91
269.32
289.18
321.55
336.61
406.11
50.85
12.54%
9.15%
—
31.33
FCF per share₹
181.63
213.70
230.96
262.68
277.57
316.94
370.02
413.67
447.15
509.00
214.15
12.89%
11.82%
—
56.38
Dividend per sh₹
262.09
257.46
255.68
282.84
258.96
261.91
255.21
280.87
285.91
296.39
199.29
2.74%
1.76%
—
28.07
Div yield (avg)%
13.42
12.39
14.04
11.90
9.30
9.05
10.50
12.25
13.91
15.51
15.84
12.25
12.32
74
8.65
Payout ratio%
5.22
7.90
5.02
7.56
6.83
8.33
11.24
8.57
5.96
6.47
10.98
8.33
7.19
25
2.255
Shares (diluted)M
2.650
2.625
2.568
2.872
2.955
2.772
3.196
3.645
3.382
3.316
2.282
2.34%
1.47%
55
28.42
Buyback yield%
23.51
21.24
24.23
26.05
24.81
24.67
25.34
24.17
26.70
29.00
3.32
25.34
24.74
16
1.299
D/E ratiox
1.570
1.533
1.762
1.656
1.839
1.747
1.790
1.976
1.828
1.807
1.710
1.807
1.776
85
0.243
Enterprise value₹B
0.868
0.931
1.016
1.140
1.208
1.363
1.325
1.370
1.442
1.475
0.618
4.06%
5.39%
68
738.3
LT debt₹M
73.31
72.64
81.18
73.00
67.28
70.56
75.59
77.73
77.29
76.22
278.6
2.53%
(0.65%)
62
Revenue
₹600.4M
2.18%
1.00×
Cost of revenue
₹420.3M
2.18%
1.00×
Operating expenses
₹94.63M
2.98%
1.08×
Spread over hurdle
(8.77%)