169.8
Revenue₹M
519.7
536.2
566.5
599.5
620.7
651.0
693.0
741.6
793.8
839.5
177.0
6.22%
5.16%
13
28.81
Revenue growth%
30.34
28.67
27.00
24.61
24.61
22.98
20.52
21.89
19.49
21.76
20.94
21.76
23.79
17
11.77
Gross margin%
15.02
12.20
13.59
15.56
12.59
12.54
13.67
13.58
15.46
14.95
6.77
13.67
13.63
80
6.73
Operating margin%
27.33
29.63
28.79
27.68
29.36
27.89
26.97
24.29
23.81
23.13
11.12
24.29
27.51
33
10.67
Net margin%
17.26
17.35
18.37
18.51
15.68
13.54
15.70
17.94
18.77
17.90
5.51
17.90
17.63
60
14.02
P/E ratio (avg)x
26.05
23.67
23.44
21.72
23.91
21.16
23.38
20.61
20.75
22.12
22.23
21.16
22.75
33
10.71
EV/EBITx
12.39
11.63
10.82
11.37
12.09
12.03
11.17
10.47
9.686
8.933
15.24
10.47
11.27
18
22.97
FCF yield (avg)%
0.40
0.86
1.76
0.58
3.05
5.95
3.08
3.06
2.60
4.93
24.34
3.08
2.83
57
4.69
FCF margin%
6.63
5.56
8.45
5.67
4.00
6.99
6.69
9.09
7.35
5.20
26.23
6.99
6.66
35
1.129
FCF / Net incomex
1.170
1.314
1.380
1.395
1.286
1.356
1.501
1.380
1.432
1.518
1.261
1.432
1.380
69
23.43
ROIC%
18.51
20.41
20.72
19.10
20.77
21.61
20.44
18.10
18.43
19.71
15.89
19.71
20.06
21
9.01
Return on equity%
30.11
31.15
32.32
34.59
32.80
29.80
28.44
30.14
32.12
32.33
5.26
30.14
31.64
77
28.08
Return on assets%
37.04
39.05
39.24
39.54
39.25
39.35
37.11
38.45
35.65
37.68
12.96
37.68
38.75
9
3.95
EPS₹
4.11
4.94
5.56
6.36
6.90
7.76
7.93
9.20
10.50
10.46
4.09
8.68%
11.80%
—
2.24
EPS growth%
31.06
32.55
33.51
33.15
34.61
37.38
34.90
32.62
31.95
31.37
29.75
32.62
32.88
8
3.02
Bookvalue per sh₹
3.51
3.25
3.52
3.24
3.62
3.65
3.51
3.76
3.86
3.81
3.33
1.05%
0.28%
—
4.85
FCF per share₹
3.42
3.46
3.55
3.57
3.68
4.14
4.03
3.92
3.75
3.78
1.10
0.58%
0.62%
—
2.89
Dividend per sh₹
6.05
6.54
6.76
6.54
7.21
7.49
8.10
7.41
7.07
6.42
0.71
(2.30%)
0.50%
—
29.19
Div yield (avg)%
20.31
19.83
22.30
24.82
26.74
24.30
23.32
21.27
21.26
18.70
16.24
21.27
21.79
31
13.11
Payout ratio%
28.93
27.02
25.61
24.94
26.87
24.88
26.05
24.76
24.52
25.71
22.37
24.88
25.66
28
60.35
Shares (diluted)M
99.23
110.1
112.6
113.9
136.6
133.7
150.9
167.2
163.7
163.0
61.51
3.60%
5.72%
60
15.11
Buyback yield%
22.61
21.50
22.76
21.70
20.22
21.27
19.42
20.28
20.29
20.54
14.03
20.29
20.91
23
0.212
D/E ratiox
1.549
1.873
1.901
2.153
2.239
2.219
2.229
2.504
2.867
3.456
0.663
2.504
2.224
79
101.0
Enterprise value₹M
69.30
68.51
59.42
57.46
56.00
53.16
50.68
49.90
48.59
52.22
437.5
(1.39%)
(3.55%)
43
0.411
LT debt₹B
0.932
1.044
1.162
1.351
1.408
1.547
1.704
2.014
2.159
2.160
0.518
8.93%
10.34%
92
Revenue
₹839.5M
5.16%
1.00×
Cost of revenue
₹438.7M
4.80%
0.97×
Operating expenses
₹206.6M
5.53%
1.04×
Goodwill & intangibles
17.81%
Spread over hurdle
14.20%