239.5
Revenue₹M
649.6
640.3
631.9
625.3
616.7
629.9
644.6
656.2
666.2
676.1
254.8
1.86%
0.68%
6
14.19
Revenue growth%
0.40
1.74
0.40
0.40
1.96
3.95
5.59
5.14
6.20
5.73
3.41
5.59
2.96
63
19.79
Gross margin%
24.38
23.50
22.62
20.75
20.85
21.10
20.29
20.35
19.05
20.19
8.40
20.29
20.80
8
17.58
Operating margin%
5.28
7.09
7.28
9.75
9.12
9.19
9.62
10.64
9.89
7.74
26.88
9.62
9.15
27
8.53
Net margin%
19.68
22.53
22.84
25.81
24.60
23.78
21.80
23.12
24.42
26.33
19.60
23.78
23.45
42
33.11
P/E ratio (avg)x
37.77
43.88
42.74
45.64
45.66
55.05
58.32
68.21
70.08
78.73
32.86
68.21
50.36
82
15.71
EV/EBITx
27.04
28.08
29.00
27.90
28.76
28.96
24.76
25.20
22.07
20.31
14.55
24.76
27.47
47
19.94
FCF yield (avg)%
18.24
17.36
15.51
13.26
11.51
11.78
9.37
9.09
6.85
6.75
14.97
9.09
11.64
73
16.19
FCF margin%
11.70
13.45
10.73
8.43
6.50
7.15
6.99
4.58
3.53
3.21
13.65
4.58
7.07
51
0.419
FCF / Net incomex
0.643
0.698
0.776
0.818
0.851
0.807
0.869
0.931
0.824
0.868
0.634
0.868
0.821
8
28.18
ROIC%
4.30
6.66
9.66
10.87
12.96
14.96
17.75
18.28
20.92
20.54
25.14
18.28
13.96
11
19.42
Return on equity%
18.76
16.45
15.31
17.95
20.83
22.24
24.81
23.71
24.07
26.51
29.24
24.07
21.53
56
25.30
Return on assets%
24.77
24.15
24.96
22.20
25.03
26.00
23.57
25.51
25.94
23.13
22.52
25.51
24.87
45
36.72
EPS₹
222.19
246.20
248.10
263.06
293.47
352.36
368.73
432.20
484.24
542.40
39.45
13.07%
11.00%
—
19.58
EPS growth%
32.86
30.59
28.93
29.51
29.98
27.69
29.29
28.86
26.20
23.39
15.30
27.69
29.11
55
125.04
Bookvalue per sh₹
39.03
37.46
40.10
38.54
38.93
43.35
47.91
42.77
46.42
50.12
154.44
5.18%
2.37%
—
117.59
FCF per share₹
119.36
125.55
127.29
141.14
157.54
158.62
171.71
187.80
217.78
212.25
153.95
6.14%
7.03%
—
99.14
Dividend per sh₹
90.09
97.39
95.18
97.94
109.05
111.23
125.40
115.65
129.32
128.61
26.17
3.35%
5.04%
—
18.84
Div yield (avg)%
2.10
1.18
0.40
3.27
1.98
1.50
0.40
0.40
2.29
1.00
8.17
1.00
1.34
47
16.49
Payout ratio%
10.62
10.13
10.06
11.52
12.67
12.97
12.82
12.50
11.27
11.72
25.85
12.50
11.62
71
2.769
Shares (diluted)M
3.751
3.599
4.032
4.751
4.767
5.632
6.126
5.944
6.934
7.128
2.833
8.38%
7.70%
49
7.46
Buyback yield%
28.34
30.09
29.68
32.02
33.71
35.73
35.94
35.86
34.44
32.91
29.33
35.73
33.31
78
1.024
D/E ratiox
1.230
1.287
1.405
1.328
1.237
1.355
1.468
1.298
1.395
1.319
1.059
1.355
1.323
86
129.6
Enterprise value₹M
487.1
526.0
525.4
552.2
615.7
601.2
590.2
625.6
630.0
595.6
644.1
(0.66%)
2.54%
92
395.2
LT debt₹M
131.5
135.3
128.8
135.9
145.5
156.7
156.4
168.9
168.2
178.5
224.8
4.17%
4.06%
24
Revenue
₹676.1M
0.68%
1.00×
Cost of revenue
₹417.3M
0.60%
0.99×
Operating expenses
₹150.7M
0.74%
1.01×
Property and equipment
19.63%
Cash and investments
19.11%
Goodwill & intangibles
16.65%
Spread over hurdle
(1.14%)