919.0
Revenue₹M
695.9
725.1
726.2
750.9
768.4
786.9
817.2
829.0
845.8
867.6
963.7
2.46%
2.27%
94
9.71
Revenue growth%
15.93
17.48
17.23
15.01
13.44
15.65
15.01
14.90
13.13
15.98
8.55
15.01
15.33
18
5.30
Gross margin%
8.54
6.02
3.49
4.49
6.51
7.79
7.53
6.28
4.64
3.63
27.29
6.28
6.15
39
9.26
Operating margin%
6.67
8.44
9.16
9.91
11.75
13.09
10.67
13.33
12.78
11.93
17.59
12.78
11.21
94
13.25
Net margin%
14.25
16.05
15.47
18.44
20.25
20.35
23.03
21.60
20.72
22.87
17.77
21.60
20.30
32
22.18
P/E ratio (avg)x
15.72
17.63
18.81
20.03
18.33
20.24
18.44
16.82
17.33
19.72
13.87
18.44
18.39
87
20.39
EV/EBITx
11.29
13.02
12.85
14.44
14.94
14.76
14.56
16.77
18.79
19.25
29.39
16.77
14.66
46
21.98
FCF yield (avg)%
14.83
12.06
14.80
15.85
14.60
13.35
11.58
14.32
15.86
17.01
3.75
14.32
14.70
52
10.85
FCF margin%
18.90
21.54
21.96
24.37
24.77
25.81
28.56
29.03
28.42
28.72
25.50
28.56
25.29
93
0.355
FCF / Net incomex
1.582
1.683
1.808
1.647
1.762
1.964
2.095
2.111
2.219
2.490
0.331
2.111
1.886
44
28.76
ROIC%
19.84
20.30
19.16
21.13
20.98
21.57
19.75
20.26
21.29
20.92
29.06
20.92
20.61
37
18.70
Return on equity%
8.03
9.15
8.08
7.38
4.68
6.29
6.80
7.05
7.64
4.87
7.26
6.80
7.22
63
13.96
Return on assets%
13.49
12.45
10.91
13.12
14.34
14.41
14.24
11.60
11.30
12.56
25.27
12.56
12.84
54
4.95
EPS₹
14.77
16.87
17.40
18.53
21.89
24.02
23.81
24.77
24.03
25.55
5.06
3.14%
5.52%
—
11.92
EPS growth%
21.14
19.14
18.39
18.54
21.38
22.71
22.65
24.24
24.59
21.76
26.98
22.71
21.57
48
14.92
Bookvalue per sh₹
19.21
19.48
22.64
23.72
24.05
24.23
25.76
27.31
30.20
34.06
13.10
7.21%
5.53%
—
21.80
FCF per share₹
19.37
17.24
15.37
14.39
15.61
16.27
17.46
17.51
17.33
18.45
22.39
3.40%
(1.77%)
—
14.84
Dividend per sh₹
18.09
21.31
23.74
24.34
28.53
30.07
31.87
32.82
37.42
39.61
18.69
6.79%
8.94%
—
21.82
Div yield (avg)%
24.50
26.56
25.72
26.30
28.54
30.00
32.07
31.91
34.89
32.32
26.54
32.07
29.27
83
11.73
Payout ratio%
0.40
0.40
2.94
5.33
4.93
5.60
7.21
5.92
4.30
2.73
25.68
5.60
4.61
62
12.70
Shares (diluted)M
15.18
16.48
17.13
16.55
15.53
15.61
16.72
18.77
18.48
18.28
13.18
3.32%
2.73%
10
16.24
Buyback yield%
28.99
26.13
26.78
24.02
23.56
23.95
25.75
27.09
24.14
21.22
6.68
24.14
24.95
87
0.749
D/E ratiox
1.505
1.688
1.633
1.670
1.754
1.621
1.687
1.832
1.789
1.862
0.104
1.789
1.688
95
142.4
Enterprise value₹M
248.7
266.4
284.0
293.9
291.2
274.2
266.7
230.7
226.0
216.1
838.1
(5.79%)
(2.34%)
40
0.694
LT debt₹B
1.142
1.107
1.131
1.039
1.084
1.001
1.096
1.033
1.102
1.223
0.832
2.44%
2.00%
44
Revenue
₹867.6M
2.27%
1.00×
Cost of revenue
₹607.3M
2.27%
1.00×
Operating expenses
₹157.7M
2.25%
1.00×
Cash and investments
17.85%
Spread over hurdle
(7.33%)