212.0
Revenue₹M
460.5
501.0
534.8
562.0
606.6
651.9
683.0
724.4
761.3
803.1
237.2
5.78%
6.41%
18
10.06
Revenue growth%
1.41
1.22
2.79
0.40
0.40
0.40
0.40
0.86
3.46
4.90
21.53
0.86
1.04
21
27.27
Gross margin%
25.45
25.31
24.90
24.32
22.24
25.17
26.88
27.44
30.08
28.91
28.48
27.44
25.38
90
27.63
Operating margin%
16.15
14.77
16.25
15.92
18.73
16.45
18.39
19.94
22.91
22.94
21.46
19.94
17.42
85
19.27
Net margin%
25.75
27.57
29.30
30.71
29.77
31.52
30.44
28.61
31.19
33.35
24.09
31.19
30.10
5
18.21
P/E ratio (avg)x
62.02
70.83
84.17
89.62
99.09
113.9
122.9
128.0
138.6
141.4
33.46
128.0
106.5
36
27.37
EV/EBITx
8.360
9.113
9.158
9.175
9.796
9.828
10.99
10.95
12.34
11.90
8.864
10.99
9.812
77
13.11
FCF yield (avg)%
6.00
7.41
7.40
6.99
6.84
5.57
4.11
5.79
7.38
6.75
9.75
5.79
6.80
76
18.13
FCF margin%
5.94
8.78
6.42
9.13
6.31
4.47
4.30
4.06
6.15
5.48
8.42
4.47
6.04
74
1.524
FCF / Net incomex
1.866
2.044
2.146
2.449
2.667
2.961
3.072
3.193
3.394
3.774
1.626
3.193
2.814
71
5.31
ROIC%
12.18
11.17
10.02
9.20
10.06
7.50
5.40
4.10
4.21
4.35
8.13
4.35
8.35
44
8.71
Return on equity%
15.10
13.05
13.68
15.01
14.18
14.96
17.47
17.25
19.61
18.73
21.99
17.47
15.06
29
4.97
Return on assets%
8.62
7.35
4.44
2.48
4.85
7.82
9.51
10.51
11.84
10.02
26.23
10.02
8.22
90
0.41
EPS₹
0.16
0.16
0.17
0.19
0.21
0.25
0.28
0.32
0.34
0.40
0.45
13.70%
10.05%
—
11.22
EPS growth%
12.21
11.00
10.84
12.80
14.74
13.92
14.09
12.88
12.14
14.00
20.95
13.92
12.84
87
0.69
Bookvalue per sh₹
0.73
0.85
0.82
0.81
0.88
0.85
0.88
1.04
1.24
1.37
0.78
9.31%
8.26%
—
0.47
FCF per share₹
0.12
0.11
0.09
0.09
0.10
0.09
0.08
0.08
0.07
0.07
0.35
(6.10%)
(5.68%)
—
0.20
Dividend per sh₹
0.11
0.12
0.12
0.13
0.12
0.11
0.11
0.11
0.13
0.12
0.65
0.78%
1.15%
—
24.55
Div yield (avg)%
27.43
27.05
26.95
24.04
22.59
24.31
24.80
24.43
22.96
21.18
22.69
24.31
24.37
55
7.07
Payout ratio%
25.84
27.12
24.71
24.70
22.37
24.70
26.46
26.29
27.73
28.30
2.92
26.46
26.06
67
450.7
Shares (diluted)M
439.0
465.7
448.0
416.7
365.3
368.3
353.7
385.3
386.3
387.3
460.8
1.17%
(1.66%)
57
8.18
Buyback yield%
29.35
28.79
28.62
26.46
24.04
24.54
22.99
21.35
19.92
22.17
24.42
22.17
24.29
24
1.675
D/E ratiox
1.297
1.466
1.632
1.811
2.058
1.930
1.906
1.907
1.778
1.955
0.275
1.907
1.859
27
404.7
Enterprise value₹M
616.7
566.3
561.9
524.8
550.6
599.3
604.2
542.1
530.5
576.0
556.3
0.91%
(1.42%)
93
0.440
LT debt₹B
1.004
1.110
1.137
1.352
1.636
1.756
1.812
1.996
2.318
2.788
0.211
11.26%
11.78%
65
Revenue
₹803.1M
6.41%
1.00×
Cost of revenue
₹434.4M
7.09%
1.07×
Operating expenses
₹158.7M
5.55%
0.92×