543.2
Revenue₹M
887.0
877.3
899.2
900.1
885.2
878.2
887.4
868.9
864.2
850.3
564.5
(0.80%)
(0.62%)
92
20.85
Revenue growth%
16.81
18.28
17.51
16.02
17.97
18.88
18.37
19.39
21.86
24.69
5.11
19.39
18.32
23
16.74
Gross margin%
25.53
28.40
26.70
25.81
23.47
26.41
29.17
26.42
29.07
26.45
7.42
26.45
26.43
79
9.24
Operating margin%
9.02
10.32
12.05
14.66
15.90
16.19
17.79
18.13
20.23
18.70
14.91
18.13
16.05
5
15.29
Net margin%
10.74
13.28
14.80
16.96
14.56
15.31
18.21
20.68
20.23
20.38
11.24
20.23
16.14
24
16.92
P/E ratio (avg)x
11.73
13.00
13.81
12.88
14.59
15.08
16.06
16.91
16.31
18.04
30.74
16.31
14.84
84
30.09
EV/EBITx
24.85
26.56
27.23
25.26
21.69
22.74
23.71
21.58
21.78
23.17
11.31
22.74
23.44
7
23.49
FCF yield (avg)%
26.86
26.28
26.31
23.33
25.36
27.98
28.59
30.90
33.11
35.70
18.77
30.90
27.42
74
13.17
FCF margin%
17.52
14.61
15.13
14.85
12.88
12.29
12.11
11.82
8.96
7.45
26.07
11.82
12.58
71
0.619
FCF / Net incomex
0.178
0.190
0.207
0.191
0.172
0.160
0.181
0.201
0.195
0.195
0.340
0.195
0.191
40
5.15
ROIC%
24.86
23.03
20.28
23.02
23.15
26.02
23.06
22.91
20.27
22.02
14.54
22.91
23.02
57
14.00
Return on equity%
26.57
26.42
28.63
31.31
29.23
26.24
26.87
27.97
27.13
26.69
5.27
26.87
27.00
20
15.50
Return on assets%
12.08
14.02
11.87
9.77
12.71
14.01
15.87
16.24
15.80
15.95
20.77
15.87
14.01
78
24.51
EPS₹
22.65
22.02
25.59
29.72
32.36
34.62
38.63
42.80
42.11
41.39
27.16
5.04%
6.75%
—
15.90
EPS growth%
23.19
24.48
24.29
21.39
20.54
18.59
17.69
19.40
18.11
16.98
26.87
18.11
19.97
93
3.54
Bookvalue per sh₹
9.74
8.51
8.37
9.18
8.50
8.22
8.45
8.46
7.87
7.73
19.67
(1.89%)
(1.71%)
—
9.13
FCF per share₹
4.84
5.41
5.87
5.62
5.69
6.20
6.87
7.06
7.68
8.14
12.71
7.41%
5.18%
—
12.08
Dividend per sh₹
13.70
12.24
13.32
12.70
13.11
12.17
10.86
10.62
9.71
8.99
17.71
(7.26%)
(3.37%)
—
2.19
Div yield (avg)%
21.29
21.00
20.71
21.98
22.49
20.64
21.54
23.47
22.54
24.86
15.13
22.54
21.76
66
11.23
Payout ratio%
9.96
11.61
10.25
7.37
9.20
7.15
7.09
4.77
3.37
1.64
16.06
4.77
7.26
56
39.10
Shares (diluted)M
59.09
60.34
71.82
75.66
80.65
82.10
91.04
103.3
116.9
124.8
38.53
9.12%
7.99%
49
25.20
Buyback yield%
18.80
20.44
20.92
22.22
24.08
21.46
21.74
18.96
21.41
22.83
20.30
21.46
21.43
8
1.233
D/E ratiox
1.133
1.128
1.154
1.125
1.076
1.052
1.013
0.985
0.966
1.099
1.585
1.013
1.088
28
416.4
Enterprise value₹M
380.5
402.3
370.0
367.3
383.8
348.9
390.1
409.4
418.8
380.8
45.98
(0.15%)
(0.02%)
93
0.101
LT debt₹B
0.883
1.054
1.062
1.225
1.195
1.200
1.198
1.262
1.490
1.565
0.584
5.54%
6.44%
51
Revenue
₹850.3M
(0.62%)
1.00×
Cost of revenue
₹595.2M
(0.62%)
1.00×
Operating expenses
₹158.2M
(0.16%)
1.05×
Cash and investments
16.58%
Property and equipment
16.37%
Spread over hurdle
(7.20%)