450.3
Revenue₹M
611.2
642.0
668.2
704.5
737.8
781.7
843.1
887.1
930.1
988.9
479.8
6.03%
5.67%
24
13.01
Revenue growth%
31.89
33.91
35.76
36.73
39.12
39.32
41.46
42.53
41.29
40.11
25.16
41.29
39.22
64
15.18
Gross margin%
6.18
6.57
5.37
7.06
8.58
5.65
2.92
0.40
0.40
1.21
28.17
1.21
5.51
94
13.99
Operating margin%
17.87
20.23
23.02
25.87
24.38
26.73
25.76
25.34
27.82
29.30
25.43
26.73
25.55
43
7.96
Net margin%
14.09
13.50
14.83
16.86
19.13
18.36
21.11
20.19
20.31
22.31
3.25
20.31
18.74
23
35.58
P/E ratio (avg)x
20.91
19.94
20.61
22.01
24.35
24.96
24.77
24.15
26.10
23.71
31.00
24.77
23.93
76
6.697
EV/EBITx
42.59
47.13
50.09
58.35
58.29
62.70
70.89
74.28
76.39
89.35
24.94
74.28
60.53
94
24.05
FCF yield (avg)%
16.41
17.80
17.38
15.32
14.91
12.04
9.88
12.12
11.35
13.20
9.71
12.04
14.05
73
9.99
FCF margin%
21.06
21.75
21.58
23.06
21.70
19.13
19.83
22.49
23.86
24.17
29.37
22.49
21.73
90
0.657
FCF / Net incomex
1.232
1.358
1.505
1.534
1.591
1.463
1.531
1.482
1.373
1.375
1.433
1.463
1.472
23
25.01
ROIC%
12.90
12.52
14.88
16.72
14.92
16.34
13.59
12.53
12.04
11.08
6.35
12.53
13.25
13
19.27
Return on equity%
10.61
12.77
11.15
10.98
12.61
14.19
13.76
15.89
15.72
14.06
6.39
14.19
13.26
56
23.04
Return on assets%
22.98
21.60
21.11
22.20
24.30
26.86
27.46
25.05
22.50
23.59
19.63
25.05
23.29
58
4.20
EPS₹
11.56
12.84
13.38
12.60
12.49
13.28
13.06
12.43
12.75
11.91
4.51
(0.94%)
0.84%
—
6.13
EPS growth%
10.20
7.50
4.71
6.94
8.93
9.83
12.23
13.02
14.05
12.87
5.83
12.87
10.02
90
7.21
Bookvalue per sh₹
3.39
3.54
3.75
4.03
4.13
3.78
3.82
3.82
3.94
3.87
2.21
(1.25%)
1.18%
—
5.07
FCF per share₹
4.38
4.29
4.69
5.30
6.00
7.21
8.13
9.73
10.09
11.25
12.42
13.39%
11.98%
—
14.69
Dividend per sh₹
16.84
17.37
19.12
21.52
24.33
24.91
27.28
30.07
31.07
29.52
11.79
3.95%
6.30%
—
28.93
Div yield (avg)%
17.78
17.99
18.24
19.10
18.15
17.87
15.26
13.16
12.73
14.84
6.26
14.84
17.83
86
2.97
Payout ratio%
25.87
26.72
27.52
24.88
27.25
24.32
26.92
27.31
27.64
27.78
23.19
27.31
27.08
9
24.48
Shares (diluted)M
32.73
34.80
34.97
39.41
39.33
40.13
40.98
40.54
40.33
44.21
25.10
2.37%
4.08%
90
15.89
Buyback yield%
26.82
29.58
29.38
27.24
28.02
28.82
30.42
32.96
34.16
31.17
8.62
31.17
29.48
39
1.771
D/E ratiox
1.385
1.352
1.511
1.680
1.710
1.884
1.816
2.053
2.091
2.061
1.665
2.053
1.763
16
0.840
Enterprise value₹B
1.697
1.930
2.130
2.287
2.360
2.720
2.868
3.010
3.100
3.278
0.513
6.79%
8.22%
89
0.368
LT debt₹B
1.455
1.763
1.990
2.128
2.196
2.195
2.324
2.267
2.519
2.883
0.211
5.60%
8.83%
77
Revenue
₹988.9M
5.67%
1.00×
Cost of revenue
₹692.3M
5.67%
1.00×
Operating expenses
₹170.3M
5.19%
0.96×
Goodwill & intangibles
15.62%
Spread over hurdle
(11.21%)