372.8
Revenue₹M
537.2
543.1
552.9
549.0
545.1
548.5
563.1
557.5
561.1
562.9
392.9
0.64%
0.64%
78
26.04
Revenue growth%
21.68
24.20
22.79
23.17
22.91
20.12
19.04
19.72
22.02
19.16
14.12
19.72
21.85
62
4.53
Gross margin%
19.90
21.30
18.55
19.70
19.95
19.23
17.22
19.27
16.40
15.89
10.39
17.22
19.25
86
8.61
Operating margin%
22.34
24.43
22.18
22.80
22.56
25.23
23.63
21.57
21.95
20.03
26.77
21.95
22.45
64
24.29
Net margin%
19.72
21.74
21.21
20.28
18.56
17.20
18.50
17.71
16.77
16.64
15.26
17.20
18.53
39
28.73
P/E ratio (avg)x
15.27
13.95
15.78
15.15
14.57
14.65
15.65
14.32
15.71
14.71
20.98
14.71
14.93
79
23.96
EV/EBITx
7.641
7.366
6.939
6.044
5.892
5.936
5.775
5.932
5.961
5.078
25.60
5.932
5.949
14
9.29
FCF yield (avg)%
16.48
19.17
20.25
21.37
24.08
21.71
23.14
23.62
21.72
21.33
19.58
21.72
21.54
45
3.90
FCF margin%
27.78
30.61
30.39
27.69
30.21
30.21
30.99
28.35
27.27
26.36
17.07
28.35
29.28
17
1.401
FCF / Net incomex
0.823
0.876
1.031
1.095
1.042
1.075
1.113
1.231
1.231
1.412
0.495
1.231
1.085
31
19.23
ROIC%
27.26
29.53
28.44
26.25
24.33
24.60
23.05
22.60
25.47
25.90
5.98
24.60
25.68
10
19.75
Return on equity%
9.50
11.41
8.74
10.58
9.28
9.60
11.49
14.09
16.58
16.69
20.84
14.09
11.00
84
8.67
Return on assets%
33.03
32.48
34.24
34.03
31.78
29.64
32.29
30.29
32.21
31.76
2.58
31.76
32.25
34
3.84
EPS₹
4.62
4.91
5.57
6.03
6.06
6.10
7.08
7.67
8.41
9.18
3.99
8.67%
8.67%
—
11.52
EPS growth%
1.05
1.37
3.30
4.18
5.04
4.12
5.70
5.94
8.06
10.30
18.98
5.94
4.61
70
3.42
Bookvalue per sh₹
4.45
5.02
5.31
5.97
6.31
6.53
6.99
7.46
7.39
8.56
3.75
6.28%
6.77%
—
4.69
FCF per share₹
1.76
1.77
1.87
1.82
1.55
1.45
1.38
1.40
1.32
1.39
2.92
(2.20%)
(3.88%)
—
1.08
Dividend per sh₹
5.69
6.32
7.15
6.74
7.21
7.30
7.37
8.39
8.13
8.82
1.59
4.12%
5.33%
—
7.83
Div yield (avg)%
10.01
12.46
14.09
17.02
17.75
15.79
13.43
14.02
11.45
12.43
25.82
13.43
13.72
29
24.26
Payout ratio%
19.94
20.27
22.77
24.79
21.91
19.15
17.26
17.33
14.46
12.77
28.80
17.26
19.55
52
59.02
Shares (diluted)M
46.03
49.03
44.97
43.42
44.01
47.68
46.33
47.74
54.27
53.06
57.53
3.81%
0.87%
73
3.69
Buyback yield%
21.15
23.81
22.89
20.21
21.00
23.52
20.64
23.13
25.38
24.66
16.16
23.52
23.01
24
0.692
D/E ratiox
0.315
0.295
0.290
0.294
0.324
0.356
0.315
0.315
0.289
0.274
1.437
0.315
0.305
32
410.6
Enterprise value₹M
199.1
198.1
185.9
176.7
162.8
169.1
154.6
162.6
183.7
174.7
364.4
1.42%
(0.67%)
46
167.4
LT debt₹M
691.2
683.9
696.1
706.4
675.1
669.1
737.2
833.6
903.1
923.8
271.8
6.47%
3.32%
46
Revenue
₹562.9M
0.64%
1.00×
Cost of revenue
₹394.0M
0.64%
1.00×
Operating expenses
₹97.76M
(0.16%)
0.92×
Cash and investments
15.79%
Return on capital
131.29%
Spread over hurdle
119.95%