448.1
Revenue₹M
697.4
727.0
748.4
788.1
829.6
853.5
873.7
898.0
917.5
936.9
485.0
2.46%
3.32%
84
19.37
Revenue growth%
27.52
26.52
23.70
22.62
21.41
19.78
22.22
20.43
21.99
22.45
18.28
21.99
22.34
75
23.48
Gross margin%
10.37
12.58
10.00
11.37
13.63
16.52
16.17
13.88
15.73
13.88
3.49
15.73
13.75
12
4.29
Operating margin%
13.54
12.72
14.95
17.31
18.29
15.41
18.13
20.80
18.57
20.46
7.27
18.57
17.72
32
2.63
Net margin%
0.50
0.40
1.50
0.40
3.37
0.98
2.21
1.81
4.33
5.44
19.82
2.21
1.66
31
9.417
P/E ratio (avg)x
23.91
26.77
31.50
37.59
41.52
46.09
50.73
59.03
67.37
75.41
24.29
59.03
43.81
25
23.51
EV/EBITx
18.03
17.79
19.07
18.84
17.94
17.74
18.20
20.00
19.20
21.76
13.49
19.20
18.52
31
29.21
FCF yield (avg)%
4.29
3.10
2.27
0.75
0.40
2.86
3.07
3.98
4.13
3.37
2.54
3.37
3.08
28
2.71
FCF margin%
22.32
23.99
26.29
26.43
24.87
23.36
23.40
22.32
25.07
22.99
17.87
23.36
23.70
24
0.527
FCF / Net incomex
1.483
1.688
1.711
1.868
1.877
1.974
2.252
2.282
2.597
2.549
1.335
2.282
1.925
83
13.43
ROIC%
15.06
14.81
11.94
14.01
11.30
12.21
14.56
13.19
11.55
13.47
8.89
13.19
13.33
30
20.17
Return on equity%
17.97
16.81
17.22
18.17
15.37
15.80
13.13
13.86
11.21
10.50
24.64
13.13
15.58
22
9.74
Return on assets%
23.09
22.05
20.51
17.97
15.28
13.04
14.44
17.11
16.92
14.38
29.69
14.44
17.02
48
24.08
EPS₹
7.92
7.68
7.27
8.18
7.78
8.24
9.29
10.01
9.73
10.25
26.44
5.67%
1.52%
—
13.78
EPS growth%
13.45
11.62
13.24
11.94
12.21
11.29
8.85
11.70
9.34
12.19
21.29
11.29
11.82
22
40.63
Bookvalue per sh₹
7.63
7.95
8.05
9.12
9.43
10.67
10.32
11.42
10.57
11.57
19.50
4.17%
5.51%
—
26.72
FCF per share₹
49.35
50.97
55.54
64.15
73.53
80.23
84.19
80.63
91.74
103.74
32.30
7.13%
9.19%
—
37.36
Dividend per sh₹
6.90
6.59
7.26
8.16
7.62
8.41
8.49
8.71
8.42
7.82
15.71
0.52%
1.84%
—
21.64
Div yield (avg)%
19.87
18.65
19.64
17.12
15.99
14.03
12.18
10.98
9.17
12.06
21.05
12.06
15.01
37
16.05
Payout ratio%
22.20
22.11
24.39
22.56
20.68
19.42
17.83
15.86
16.57
15.72
4.45
16.57
20.05
73
14.47
Shares (diluted)M
16.01
17.66
18.63
17.90
19.63
22.79
24.45
25.87
28.64
31.37
15.03
9.84%
8.56%
40
15.92
Buyback yield%
2.10
0.61
0.40
0.40
0.87
0.40
2.43
1.28
2.34
2.23
20.80
2.23
1.08
37
0.542
D/E ratiox
1.523
1.687
2.037
2.340
2.688
3.189
3.551
4.029
3.932
4.349
0.517
3.932
2.939
79
0.418
Enterprise value₹B
0.718
0.805
0.842
0.971
1.004
0.997
1.142
1.135
1.135
1.253
0.335
4.53%
5.65%
35
671.8
LT debt₹M
577.0
682.8
739.5
755.3
743.4
775.9
825.3
859.1
845.1
843.2
112.5
2.55%
4.43%
60
Revenue
₹936.9M
3.32%
1.00×
Cost of revenue
₹585.4M
3.47%
1.02×
Operating expenses
₹128.8M
3.03%
0.97×
Goodwill & intangibles
15.58%
Spread over hurdle
(1.85%)