211.0
Revenue₹M
506.8
546.6
583.6
632.0
665.8
700.3
744.4
817.0
870.4
931.3
222.2
6.94%
7.28%
6
25.96
Revenue growth%
37.10
36.58
37.24
34.58
34.11
31.31
32.76
30.57
33.19
32.29
10.84
32.29
33.65
44
17.56
Gross margin%
24.47
21.86
19.51
17.61
19.85
21.24
22.49
19.86
18.51
20.16
5.11
20.16
20.01
35
24.93
Operating margin%
17.56
17.67
18.50
16.73
14.57
14.51
12.94
10.63
11.10
11.47
5.88
11.47
14.54
35
27.51
Net margin%
22.44
21.28
22.58
21.74
18.88
21.64
22.95
22.10
20.26
22.57
7.58
22.10
21.92
95
37.01
P/E ratio (avg)x
40.14
43.60
41.68
48.70
56.95
62.37
62.60
69.32
73.45
83.57
23.25
69.32
59.66
12
25.98
EV/EBITx
33.10
36.20
39.04
46.10
48.92
57.39
61.47
68.52
76.53
89.21
34.12
68.52
53.16
17
22.01
FCF yield (avg)%
0.40
0.55
0.40
2.68
0.40
0.40
0.54
0.40
0.40
0.40
9.35
0.40
0.40
47
22.54
FCF margin%
12.85
12.40
14.71
13.27
11.07
9.23
10.37
13.10
13.96
13.10
21.13
13.10
12.97
64
0.653
FCF / Net incomex
0.997
1.070
0.953
0.901
0.816
0.801
0.701
0.745
0.634
0.548
1.151
0.701
0.808
8
28.57
ROIC%
10.27
8.22
8.76
9.42
11.90
14.08
16.59
19.46
19.06
21.39
5.83
19.06
12.99
27
28.06
Return on equity%
36.20
33.50
31.42
33.10
35.00
34.78
36.62
34.05
35.45
33.58
17.26
34.78
34.42
92
21.06
Return on assets%
12.25
12.84
10.94
12.45
10.42
11.92
9.26
7.57
5.15
4.41
22.56
7.57
10.68
93
144.84
EPS₹
97.24
105.19
123.37
126.17
137.42
131.05
123.40
142.51
141.94
149.45
153.99
1.69%
4.52%
—
11.01
EPS growth%
14.77
16.44
17.40
16.85
17.33
17.16
15.83
13.34
12.12
13.45
21.27
13.45
16.14
31
163.86
Bookvalue per sh₹
78.98
78.13
76.98
77.98
80.36
81.07
91.87
95.16
95.24
97.77
195.25
4.00%
3.45%
—
165.22
FCF per share₹
135.82
152.93
158.87
179.84
188.82
218.10
219.65
211.31
202.38
194.88
193.50
0.63%
5.35%
—
122.56
Dividend per sh₹
160.53
149.76
145.90
169.29
195.62
201.20
191.75
215.34
227.51
222.58
156.34
2.62%
3.19%
—
4.02
Div yield (avg)%
9.83
12.03
13.58
12.06
9.27
9.91
6.94
4.18
4.05
3.22
6.30
4.18
9.55
24
15.45
Payout ratio%
21.80
19.51
20.49
22.80
24.96
27.96
25.14
22.83
21.91
21.19
24.91
22.83
22.36
73
3.102
Shares (diluted)M
3.910
3.775
4.422
5.096
5.662
6.053
6.370
6.456
6.440
7.140
3.094
4.75%
6.15%
45
29.53
Buyback yield%
3.59
1.97
4.69
4.92
7.51
9.87
10.32
10.68
8.18
10.92
24.33
10.32
7.84
46
1.347
D/E ratiox
0.582
0.583
0.683
0.731
0.810
0.942
1.074
1.091
1.107
1.185
0.410
1.091
0.876
55
147.7
Enterprise value₹M
732.0
739.2
670.9
606.3
621.9
656.4
605.6
585.6
597.6
668.9
761.1
1.47%
0.10%
95
0.312
LT debt₹B
0.681
0.717
0.649
0.710
0.782
0.827
0.802
0.847
0.908
1.004
0.194
5.11%
3.22%
37
Revenue
₹931.3M
7.28%
1.00×
Cost of revenue
₹523.4M
7.47%
1.02×
Operating expenses
₹124.3M
6.79%
0.96×
Goodwill & intangibles
15.05%
Cash and investments
14.33%
Spread over hurdle
(4.06%)