932.6
Revenue₹M
502.2
549.1
583.1
641.9
680.2
722.2
767.2
824.4
908.9
974.0
963.0
7.45%
7.95%
58
29.76
Revenue growth%
22.43
21.57
23.40
21.29
22.02
20.97
19.08
18.54
17.29
15.56
12.79
18.54
21.13
22
15.34
Gross margin%
17.06
18.80
16.07
17.04
15.80
18.35
16.71
17.88
20.01
19.13
26.49
18.35
17.47
23
7.26
Operating margin%
8.76
9.66
7.97
10.52
11.16
11.47
14.05
12.58
11.12
9.73
7.02
11.47
10.82
59
15.27
Net margin%
16.61
15.03
17.16
16.06
16.32
18.02
16.79
18.64
20.76
17.92
12.75
18.02
16.98
23
27.32
P/E ratio (avg)x
17.22
18.56
18.69
18.12
17.05
17.35
19.19
17.88
16.41
17.10
11.22
17.35
17.62
11
25.65
EV/EBITx
24.02
21.27
22.38
22.02
20.54
20.85
22.19
22.01
22.16
20.42
14.80
22.01
22.01
43
4.54
FCF yield (avg)%
1.38
2.94
0.40
0.40
0.40
2.68
1.51
1.52
0.40
0.40
13.40
1.51
0.89
33
21.38
FCF margin%
4.75
5.01
2.01
0.47
0.40
0.40
3.00
0.78
0.40
3.32
5.46
0.78
1.40
51
1.567
FCF / Net incomex
1.374
1.438
1.515
1.476
1.609
1.785
1.988
1.899
2.114
1.984
1.758
1.984
1.697
44
6.15
ROIC%
22.73
24.43
21.82
24.33
21.84
19.26
19.49
19.53
21.51
22.49
24.11
19.53
21.83
30
21.34
Return on equity%
4.29
4.24
4.37
2.59
1.10
0.40
0.40
0.40
2.33
0.52
8.84
0.40
1.72
94
25.72
Return on assets%
23.88
26.73
29.58
27.90
25.78
23.66
23.86
22.08
24.85
23.69
8.46
23.69
24.36
47
5.22
EPS₹
7.31
6.91
7.15
7.01
6.56
6.99
6.17
6.53
6.11
5.68
5.64
(2.83%)
(2.59%)
—
15.12
EPS growth%
23.88
26.27
29.03
31.76
32.97
33.59
36.50
38.87
40.87
40.13
11.86
38.87
33.28
70
11.32
Bookvalue per sh₹
17.97
19.58
19.44
22.86
23.98
28.07
31.17
36.37
41.79
43.91
9.53
12.87%
10.59%
—
2.81
FCF per share₹
8.25
8.29
8.40
9.05
7.81
8.32
8.23
7.04
7.36
7.69
13.02
(0.32%)
(0.64%)
—
2.75
Dividend per sh₹
20.62
21.86
21.91
24.99
28.82
30.24
35.95
41.12
45.57
50.64
8.03
11.93%
9.53%
—
24.90
Div yield (avg)%
16.20
14.48
16.69
17.75
15.44
15.75
16.64
19.22
19.38
19.53
5.75
19.22
16.67
86
16.43
Payout ratio%
5.45
6.91
9.49
8.34
8.79
5.81
3.94
3.17
4.69
1.85
29.88
3.94
5.63
13
23.02
Shares (diluted)M
21.86
21.40
23.87
26.63
28.88
28.47
27.86
27.26
25.64
29.33
22.88
0.31%
1.97%
88
28.81
Buyback yield%
10.76
8.10
7.33
4.35
3.67
1.25
0.40
2.84
0.63
0.89
23.30
0.89
3.26
17
0.407
D/E ratiox
1.390
1.293
1.343
1.349
1.360
1.481
1.385
1.485
1.611
1.516
0.850
1.485
1.387
49
311.4
Enterprise value₹M
656.5
615.0
649.7
640.9
596.3
586.8
634.3
584.9
603.6
603.6
762.8
0.24%
(0.55%)
15
555.5
LT debt₹M
551.5
594.5
598.9
596.8
660.2
612.6
627.1
644.1
616.0
625.9
273.4
(1.06%)
0.67%
75
Revenue
₹974.0M
7.95%
1.00×
Cost of revenue
₹492.1M
8.01%
1.01×
Operating expenses
₹159.5M
8.95%
1.10×
Goodwill & intangibles
16.09%