820.5
Revenue₹M
802.6
821.8
813.8
834.6
824.1
816.9
807.5
819.3
812.1
831.7
871.0
0.18%
0.39%
72
11.48
Revenue growth%
20.12
18.16
20.22
23.01
22.14
23.86
26.54
27.97
25.16
25.15
10.54
25.16
23.43
42
23.03
Gross margin%
22.41
19.80
16.97
15.29
15.77
16.48
17.10
17.16
17.65
18.17
6.84
17.16
17.13
39
5.69
Operating margin%
23.38
20.63
19.68
18.38
16.14
13.84
16.68
19.05
16.86
16.10
24.45
16.68
17.62
52
21.22
Net margin%
33.42
36.42
34.73
35.74
34.02
35.16
37.89
35.25
35.59
34.95
17.52
35.25
35.21
81
37.71
P/E ratio (avg)x
10.74
11.02
10.92
13.11
13.80
15.81
18.26
18.61
21.76
25.19
6.464
18.61
14.80
38
27.61
EV/EBITx
10.90
11.81
12.81
13.96
14.96
14.26
15.34
15.67
16.19
17.73
19.75
15.67
14.61
76
26.83
FCF yield (avg)%
20.57
17.89
17.97
19.27
16.75
16.69
17.66
19.07
16.58
17.80
7.38
17.66
17.84
94
20.40
FCF margin%
18.07
18.51
18.80
20.31
18.99
19.73
19.35
21.05
18.23
18.20
17.83
19.35
18.90
42
0.624
FCF / Net incomex
1.399
1.544
1.736
1.969
2.211
2.279
2.294
2.396
2.180
2.101
0.814
2.279
2.140
47
17.64
ROIC%
0.40
0.40
2.32
0.40
0.40
0.40
0.40
0.40
0.40
1.85
8.26
0.40
0.40
72
3.92
Return on equity%
16.14
13.47
16.07
17.15
14.88
13.75
12.55
13.18
12.12
13.05
17.31
13.05
13.61
12
12.43
Return on assets%
8.41
8.93
9.90
9.18
6.48
6.29
3.43
4.49
3.74
2.78
20.15
3.74
6.39
93
22.18
EPS₹
29.90
28.89
28.31
27.67
28.25
26.48
24.28
24.07
26.86
24.77
23.10
(2.59%)
(1.30%)
—
4.16
EPS growth%
25.53
25.66
27.09
27.43
29.46
27.63
28.50
27.85
26.47
25.40
3.05
27.63
27.26
78
21.89
Bookvalue per sh₹
15.59
16.24
15.79
17.24
20.51
23.31
26.59
28.98
28.26
27.94
14.04
6.38%
7.02%
—
19.85
FCF per share₹
28.56
28.14
31.78
33.72
35.86
33.58
32.06
36.63
38.28
44.39
6.09
4.36%
3.87%
—
42.21
Dividend per sh₹
28.96
32.03
31.41
30.16
28.64
30.85
34.81
36.90
36.61
37.90
30.53
5.76%
3.09%
—
20.52
Div yield (avg)%
27.68
27.78
28.76
28.50
27.62
28.51
27.06
28.81
27.16
29.31
8.16
28.51
28.14
13
15.18
Payout ratio%
29.96
29.52
26.53
24.30
27.05
28.00
26.70
28.62
26.31
23.84
10.64
26.70
26.88
45
15.22
Shares (diluted)M
12.63
13.76
14.17
14.33
13.86
12.95
13.47
12.74
11.41
10.48
15.62
(5.44%)
(2.38%)
14
23.50
Buyback yield%
14.02
15.40
13.01
14.94
16.76
17.10
16.53
14.45
12.72
14.66
18.97
14.66
14.80
85
0.988
D/E ratiox
1.208
1.214
1.240
1.282
1.400
1.355
1.279
1.389
1.524
1.411
0.110
1.389
1.318
57
0.572
Enterprise value₹B
0.715
0.743
0.887
1.015
1.161
1.200
1.332
1.533
1.766
2.043
0.512
11.97%
12.87%
85
318.8
LT debt₹M
203.9
202.0
203.6
224.2
214.6
216.1
226.5
249.7
232.6
220.7
852.5
0.56%
1.93%
59
Revenue
₹831.7M
0.39%
1.00×
Cost of revenue
₹582.2M
0.39%
1.00×
Operating expenses
₹183.5M
0.50%
1.01×
Goodwill & intangibles
17.95%
Spread over hurdle
12.54%