326.3
Revenue₹M
764.1
771.5
786.2
810.9
835.7
874.8
915.0
927.0
960.3
965.8
353.3
2.94%
2.52%
23
8.52
Revenue growth%
7.17
6.96
6.77
7.17
7.43
8.44
10.28
10.38
12.93
12.22
18.98
10.38
7.94
69
17.35
Gross margin%
19.11
21.76
20.56
22.97
24.55
27.14
28.21
26.55
25.89
27.76
11.23
27.14
25.22
27
10.41
Operating margin%
19.75
19.23
20.69
19.73
22.43
23.12
24.48
26.57
23.94
25.46
24.81
24.48
22.77
47
11.73
Net margin%
0.57
2.96
3.48
4.98
4.90
4.18
6.96
5.74
3.32
3.05
10.41
4.18
3.83
6
30.08
P/E ratio (avg)x
40.73
45.64
50.36
54.67
58.99
56.57
66.09
71.52
73.16
76.62
12.65
71.52
57.78
28
12.58
EV/EBITx
60.56
70.45
77.58
76.96
75.89
75.26
91.15
102.0
105.3
124.9
19.72
102.0
77.27
69
5.55
FCF yield (avg)%
4.21
6.57
4.62
7.33
9.56
9.43
11.27
14.05
15.45
13.75
4.04
13.75
9.50
61
27.44
FCF margin%
29.59
28.62
30.65
32.03
29.66
28.93
31.07
31.52
32.38
33.45
8.66
31.52
30.86
49
1.438
FCF / Net incomex
0.506
0.497
0.428
0.435
0.439
0.404
0.427
0.404
0.377
0.364
1.486
0.404
0.427
27
15.03
ROIC%
6.00
8.54
7.99
7.47
7.82
5.05
6.75
3.83
5.57
7.66
6.82
5.57
7.11
31
27.61
Return on equity%
27.45
27.28
24.32
25.89
26.87
25.03
25.50
22.91
25.09
24.88
20.52
25.03
25.29
73
27.87
Return on assets%
6.91
9.17
9.60
7.65
6.82
5.29
3.75
3.68
4.74
6.63
26.38
4.74
6.72
45
2.07
EPS₹
2.86
3.00
2.60
2.54
2.53
2.37
2.59
2.84
2.68
2.48
2.27
(0.40%)
(0.68%)
—
11.15
EPS growth%
31.53
31.44
33.99
36.64
39.19
37.76
40.41
42.00
43.40
42.76
5.00
42.00
38.48
67
5.61
Bookvalue per sh₹
11.20
11.80
11.84
13.65
13.15
14.82
14.53
16.12
17.26
19.01
2.31
7.66%
7.23%
—
4.62
FCF per share₹
6.22
5.89
5.93
5.48
5.72
6.12
6.81
6.55
7.31
7.43
7.22
5.36%
3.04%
—
4.51
Dividend per sh₹
2.10
1.97
2.06
2.12
2.31
2.39
2.37
2.68
2.46
2.56
8.11
2.04%
3.33%
—
9.18
Div yield (avg)%
1.06
0.40
1.79
4.03
5.15
3.62
1.69
0.40
0.40
1.49
15.23
1.49
1.59
63
13.60
Payout ratio%
19.95
18.20
20.36
20.16
17.26
17.05
19.92
18.59
19.82
17.51
5.88
18.59
19.21
33
69.97
Shares (diluted)M
73.97
65.85
64.69
71.09
75.86
80.02
83.94
91.50
85.33
84.92
73.43
2.28%
1.14%
83
9.94
Buyback yield%
15.41
16.56
15.56
13.07
12.40
14.17
16.72
13.93
15.06
13.42
9.06
14.17
14.61
76
0.219
D/E ratiox
1.341
1.375
1.447
1.541
1.617
1.632
1.695
1.871
1.958
2.161
1.516
1.871
1.625
51
0.305
Enterprise value₹B
1.173
1.044
1.089
1.200
1.106
1.069
1.189
1.183
1.256
1.150
0.968
0.77%
0.20%
40
0.545
LT debt₹B
1.028
0.955
0.950
0.971
0.946
0.979
0.885
0.927
0.916
0.987
1.254
0.85%
(0.22%)
15
Revenue
₹965.8M
2.52%
1.00×
Cost of revenue
₹676.1M
2.52%
1.00×
Operating expenses
₹207.5M
2.85%
1.03×
Goodwill & intangibles
15.41%
Spread over hurdle
(3.40%)