147.8
Revenue₹M
687.7
709.7
706.4
710.8
723.9
734.4
763.5
772.6
770.7
767.9
161.7
1.19%
1.08%
76
22.81
Revenue growth%
17.32
14.79
17.16
18.77
20.16
21.59
24.07
22.00
20.87
23.06
16.67
22.00
20.52
90
7.25
Gross margin%
28.57
26.90
28.68
27.65
29.85
28.71
29.33
26.40
29.18
28.55
12.96
28.71
28.62
42
13.70
Operating margin%
15.49
13.92
15.41
18.11
18.80
16.84
18.67
19.22
19.16
16.29
8.88
18.67
17.48
82
25.97
Net margin%
14.99
12.03
11.12
13.69
11.82
11.39
10.76
12.23
12.71
12.05
22.91
12.05
12.04
40
14.01
P/E ratio (avg)x
14.76
16.02
14.78
13.98
14.28
14.29
13.88
13.87
15.25
17.11
23.57
14.29
14.52
93
20.63
EV/EBITx
29.67
30.28
30.45
26.57
28.69
27.79
27.56
23.98
25.31
21.36
23.14
25.31
27.68
52
10.56
FCF yield (avg)%
10.65
13.16
12.21
14.77
13.23
13.23
15.51
16.47
17.75
14.77
13.80
15.51
14.00
12
4.62
FCF margin%
35.60
35.38
35.33
36.07
34.25
33.06
33.87
32.60
32.31
34.13
9.08
33.06
34.19
41
0.728
FCF / Net incomex
2.616
2.559
2.813
2.803
2.825
3.157
3.405
3.523
3.865
3.556
0.289
3.523
2.991
33
9.91
ROIC%
32.94
35.40
35.08
36.48
38.48
36.76
36.80
35.16
36.03
36.75
12.48
36.75
36.25
14
12.00
Return on equity%
8.83
11.65
12.84
13.83
13.38
15.71
18.61
20.16
20.79
21.71
28.61
20.16
14.77
84
11.10
Return on assets%
20.50
21.76
19.16
20.94
21.42
19.16
18.40
19.85
19.63
16.87
9.46
19.16
19.74
84
0.74
EPS₹
0.47
0.51
0.54
0.53
0.50
0.49
0.52
0.46
0.46
0.42
0.82
(3.53%)
(2.58%)
—
16.37
EPS growth%
18.92
20.20
18.05
18.28
15.86
14.84
17.02
18.10
16.71
13.91
23.91
16.71
17.53
40
1.11
Bookvalue per sh₹
1.67
1.82
1.85
1.91
1.95
2.17
2.26
2.29
2.40
2.30
2.58
3.30%
3.98%
—
1.62
FCF per share₹
1.33
1.41
1.24
1.05
0.97
0.89
0.80
0.76
0.70
0.62
1.50
(8.35%)
(6.95%)
—
0.57
Dividend per sh₹
1.37
1.56
1.75
1.89
2.21
2.19
2.52
2.92
3.35
3.40
2.31
9.03%
10.46%
—
14.74
Div yield (avg)%
8.26
10.26
11.76
11.80
8.98
7.94
6.92
9.76
7.28
8.03
14.18
7.94
8.62
91
17.32
Payout ratio%
2.39
2.68
1.97
0.40
1.28
3.93
4.61
2.67
5.27
3.44
7.51
3.93
2.67
29
112.3
Shares (diluted)M
83.16
84.60
75.15
76.99
77.80
77.22
75.00
73.96
78.78
84.67
111.2
1.71%
(1.00%)
58
8.28
Buyback yield%
13.67
12.13
13.91
12.70
14.86
16.12
16.57
18.93
21.87
19.03
14.64
18.93
15.49
61
0.724
D/E ratiox
1.709
1.797
1.990
2.125
2.258
2.203
2.305
2.709
2.688
2.712
0.651
2.688
2.231
19
325.8
Enterprise value₹M
218.3
219.6
237.8
261.9
283.2
304.4
346.5
409.7
416.6
478.1
160.5
11.04%
8.20%
71
202.9
LT debt₹M
40.59
43.27
49.50
54.45
53.22
59.57
62.70
68.42
68.12
70.33
538.3
5.74%
6.11%
78
Revenue
₹767.9M
1.08%
1.00×
Cost of revenue
₹480.5M
1.22%
1.01×
Operating expenses
₹125.2M
0.68%
0.96×
Goodwill & intangibles
17.67%
Spread over hurdle
10.19%