336.6
Revenue₹M
499.3
507.0
510.4
504.4
510.4
513.7
514.9
516.7
510.7
518.0
347.9
0.30%
0.51%
52
3.69
Revenue growth%
18.75
18.23
16.94
19.06
17.55
17.46
18.47
20.32
21.39
20.62
7.78
20.32
18.61
61
27.96
Gross margin%
29.14
27.24
26.02
25.05
26.43
27.76
28.48
30.96
32.77
30.60
10.88
30.60
28.12
31
25.21
Operating margin%
31.28
31.96
32.35
30.93
31.57
33.24
33.59
31.47
33.88
35.15
4.58
33.59
32.15
54
10.26
Net margin%
21.18
20.24
18.95
21.82
22.48
23.49
25.05
25.40
25.23
25.79
7.89
25.23
22.98
55
26.46
P/E ratio (avg)x
32.52
36.28
39.07
38.30
41.35
47.96
46.48
52.77
56.29
66.19
22.88
52.77
43.91
89
13.40
EV/EBITx
32.82
32.80
31.85
31.95
33.34
33.48
38.72
41.77
43.36
43.47
19.03
41.77
33.41
34
16.44
FCF yield (avg)%
23.35
23.23
21.57
19.27
17.62
20.52
20.86
19.79
21.67
19.43
15.16
20.52
20.69
12
28.31
FCF margin%
9.55
8.97
11.95
14.14
17.00
15.42
12.95
14.94
15.24
13.67
21.70
14.94
13.91
56
1.450
FCF / Net incomex
0.234
0.219
0.246
0.241
0.249
0.266
0.255
0.244
0.260
0.246
1.380
0.255
0.246
16
6.97
ROIC%
8.25
8.56
9.25
7.66
7.63
9.70
8.90
10.86
10.55
8.03
10.60
9.70
8.73
55
4.96
Return on equity%
8.34
7.18
5.18
4.53
3.61
5.99
8.35
8.07
10.38
8.83
29.58
8.35
7.62
82
10.02
Return on assets%
14.25
14.42
14.39
16.62
19.34
17.69
17.99
16.69
19.12
20.74
28.59
17.99
17.19
91
0.88
EPS₹
0.89
1.02
1.08
1.24
1.23
1.20
1.28
1.27
1.32
1.25
0.91
0.24%
2.96%
—
21.51
EPS growth%
23.90
21.74
22.57
24.35
22.13
23.37
26.36
24.59
24.71
26.30
18.07
24.71
24.13
88
1.50
Bookvalue per sh₹
1.02
1.01
0.98
1.04
1.10
1.25
1.33
1.25
1.45
1.49
0.83
6.22%
5.36%
—
0.26
FCF per share₹
0.99
0.84
0.77
0.75
0.72
0.66
0.62
0.64
0.67
0.62
0.28
(3.13%)
(4.22%)
—
0.77
Dividend per sh₹
0.50
0.58
0.69
0.68
0.81
0.85
0.88
0.95
1.09
1.15
0.61
7.22%
9.71%
—
3.36
Div yield (avg)%
13.61
16.13
15.06
17.41
15.40
13.18
15.31
13.12
11.86
13.93
4.47
13.18
14.50
80
19.20
Payout ratio%
20.98
18.42
20.74
18.40
15.88
18.20
15.97
16.76
14.83
12.61
8.11
15.97
17.48
45
162.3
Shares (diluted)M
272.1
278.9
294.2
322.1
385.9
453.7
534.7
548.6
639.1
760.0
156.5
14.51%
12.85%
67
18.88
Buyback yield%
22.32
21.94
21.69
20.30
17.49
20.36
21.37
18.78
20.07
18.45
2.77
20.07
20.33
53
1.701
D/E ratiox
0.641
0.701
0.710
0.699
0.736
0.787
0.813
0.780
0.865
0.815
0.812
0.813
0.758
36
173.3
Enterprise value₹M
282.2
306.0
330.8
293.4
277.1
264.8
273.7
269.7
276.8
266.1
196.1
(0.81%)
(0.37%)
60
171.4
LT debt₹M
134.8
140.4
141.5
132.9
133.6
142.7
156.3
150.7
144.2
158.9
88.11
3.54%
2.53%
11
Revenue
₹518.0M
0.51%
1.00×
Cost of revenue
₹362.6M
0.51%
1.00×
Operating expenses
₹108.8M
0.08%
0.96×
Property and equipment
19.08%
Cash and investments
15.65%
Goodwill & intangibles
15.25%
Spread over hurdle
(11.13%)