228.1
Revenue₹M
256.8
258.1
261.7
264.6
273.9
282.7
281.1
279.7
282.3
292.4
247.4
1.32%
1.34%
34
21.14
Revenue growth%
16.97
18.50
18.07
17.18
16.48
15.89
15.54
17.79
14.87
16.68
2.47
15.89
16.82
41
3.17
Gross margin%
10.22
8.12
10.42
7.93
7.78
10.02
7.48
4.80
4.81
5.50
12.68
5.50
7.86
49
21.73
Operating margin%
17.70
14.99
12.23
15.15
15.59
13.99
16.84
19.28
21.21
19.80
10.22
19.28
16.22
80
21.38
Net margin%
19.19
19.63
22.38
21.77
20.16
20.12
17.92
15.20
13.54
13.47
17.70
15.20
19.41
42
6.790
P/E ratio (avg)x
51.50
51.89
55.92
65.34
71.98
74.48
77.25
87.45
90.44
90.16
17.46
87.45
73.23
94
7.144
EV/EBITx
6.962
6.462
6.155
5.427
4.833
4.479
4.054
4.378
3.844
3.794
7.520
4.054
4.656
25
23.37
FCF yield (avg)%
9.53
10.34
10.69
8.13
9.41
9.42
12.38
11.02
9.70
9.74
14.89
9.74
9.72
80
9.41
FCF margin%
10.83
9.37
10.11
12.49
15.20
17.57
17.16
15.26
12.96
15.68
4.91
15.68
14.08
23
1.631
FCF / Net incomex
0.320
0.341
0.335
0.334
0.335
0.328
0.361
0.351
0.376
0.371
0.454
0.361
0.338
76
7.77
ROIC%
24.01
22.27
20.71
21.27
22.40
21.30
23.24
23.68
20.93
21.88
19.56
21.88
22.08
67
22.00
Return on equity%
22.93
23.00
25.67
28.21
29.12
30.80
31.61
33.59
34.05
36.92
26.72
33.59
29.96
8
3.93
Return on assets%
22.46
22.72
24.36
25.87
23.34
23.69
23.33
23.70
21.39
20.91
2.09
23.33
23.34
13
16.30
EPS₹
6.58
6.42
6.02
5.38
5.81
6.25
5.89
6.47
6.64
7.11
17.22
4.15%
0.05%
—
20.32
EPS growth%
20.74
21.65
19.07
19.15
18.10
16.09
14.53
12.47
10.09
9.45
16.43
12.47
17.09
74
3.41
Bookvalue per sh₹
12.33
13.10
13.75
15.15
14.78
13.41
12.75
13.91
13.56
13.88
3.28
(1.25%)
1.17%
—
15.90
FCF per share₹
9.70
10.29
9.53
9.51
8.80
9.56
9.48
8.92
9.24
8.93
9.68
0.29%
0.20%
—
5.99
Dividend per sh₹
5.32
5.89
6.39
6.69
6.32
5.94
6.64
7.59
7.48
7.92
12.45
4.61%
5.03%
—
9.23
Div yield (avg)%
17.11
17.19
18.77
18.53
18.67
18.92
18.83
17.94
18.45
16.33
13.43
18.45
18.49
76
15.95
Payout ratio%
19.30
21.38
23.70
22.58
21.40
21.49
19.14
17.43
15.66
17.08
18.69
17.43
20.34
45
17.44
Shares (diluted)M
19.16
21.42
20.80
23.75
27.59
28.89
27.63
28.22
31.36
36.16
17.63
5.56%
6.07%
5
5.63
Buyback yield%
22.46
21.56
20.57
22.28
24.41
27.38
28.69
28.86
29.06
26.96
29.86
28.69
25.68
60
1.228
D/E ratiox
0.703
0.729
0.690
0.694
0.637
0.557
0.518
0.570
0.561
0.591
0.815
0.561
0.614
18
0.268
Enterprise value₹B
0.598
0.698
0.770
0.820
0.972
1.133
1.339
1.329
1.567
1.667
0.025
11.39%
12.35%
36
105.3
LT debt₹M
87.69
83.28
77.51
74.07
73.34
76.42
70.76
68.13
73.62
68.47
267.4
(1.36%)
(2.27%)
87
Revenue
₹292.4M
1.34%
1.00×
Cost of revenue
₹201.7M
1.48%
1.01×
Operating expenses
₹42.62M
0.36%
0.91×
Cash and investments
19.39%
Goodwill & intangibles
18.96%
Spread over hurdle
(11.31%)