772.5
Revenue₹M
510.1
532.6
536.5
547.8
566.7
572.0
593.9
614.6
624.2
654.5
832.8
2.92%
2.68%
53
10.78
Revenue growth%
18.82
17.52
18.84
19.92
18.67
16.80
17.10
16.21
15.92
12.99
2.92
16.21
17.31
54
29.06
Gross margin%
4.91
6.45
7.97
6.25
7.77
5.15
3.55
2.26
1.29
0.40
28.88
2.26
5.03
18
14.11
Operating margin%
8.07
9.72
7.97
8.95
9.73
9.33
11.71
14.02
13.10
10.85
17.95
11.71
9.73
62
13.83
Net margin%
20.49
18.71
21.69
19.61
20.74
18.43
18.48
16.70
19.25
16.82
13.10
18.43
18.98
75
34.26
P/E ratio (avg)x
18.33
18.85
21.36
24.38
25.65
25.62
23.46
23.44
22.77
20.82
18.67
23.44
23.10
86
22.52
EV/EBITx
33.29
29.63
28.93
26.33
25.25
26.67
24.06
21.75
20.36
21.05
34.17
21.75
25.79
46
19.34
FCF yield (avg)%
9.60
11.87
14.37
13.41
15.16
12.33
11.86
9.03
6.44
6.93
27.02
9.03
11.87
40
10.70
FCF margin%
7.86
10.81
12.31
11.48
9.34
11.93
10.01
10.67
8.33
6.27
15.65
10.01
10.34
41
0.182
FCF / Net incomex
0.258
0.264
0.276
0.270
0.255
0.241
0.247
0.289
0.335
0.356
1.571
0.289
0.267
83
26.50
ROIC%
10.77
11.81
10.68
11.84
10.12
10.91
12.73
11.68
13.15
13.84
9.30
12.73
11.74
60
18.06
Return on equity%
26.53
25.31
26.04
23.54
21.85
24.67
24.63
26.74
26.42
23.90
4.34
24.67
24.99
72
17.35
Return on assets%
23.09
20.25
23.09
21.33
22.68
22.12
24.79
26.60
24.58
26.51
21.00
24.79
23.09
82
6.96
EPS₹
7.31
7.84
7.58
6.99
6.24
6.55
6.00
5.48
5.74
5.10
7.63
(3.95%)
(2.94%)
—
25.94
EPS growth%
7.68
5.45
5.68
4.21
6.49
4.96
5.35
4.29
1.99
0.62
2.21
4.29
5.16
45
5.18
Bookvalue per sh₹
13.82
16.14
16.36
17.03
19.98
21.35
23.79
25.14
26.70
28.12
6.65
7.07%
7.97%
—
11.00
FCF per share₹
3.94
4.77
4.98
5.80
5.77
6.08
6.55
6.41
6.31
7.64
2.50
5.75%
6.93%
—
2.24
Dividend per sh₹
2.76
2.98
2.76
2.44
2.24
2.43
2.30
2.26
2.23
2.22
2.62
(0.11%)
(1.72%)
—
22.64
Div yield (avg)%
8.94
11.54
9.86
7.87
6.13
8.55
8.84
10.99
8.70
11.00
11.71
8.84
8.89
82
2.79
Payout ratio%
32.25
34.83
34.02
34.04
32.37
30.54
31.29
29.77
29.50
26.89
11.65
29.77
31.77
5
23.28
Shares (diluted)M
23.22
23.98
22.53
23.71
25.91
25.34
28.08
27.60
24.73
24.51
23.62
(1.10%)
0.79%
9
22.61
Buyback yield%
15.01
15.52
13.44
12.42
14.96
15.86
16.87
15.20
16.38
14.19
27.98
15.86
15.10
51
1.113
D/E ratiox
0.398
0.365
0.349
0.321
0.353
0.309
0.312
0.304
0.284
0.277
1.625
0.304
0.316
33
0.726
Enterprise value₹B
0.752
0.859
0.986
1.125
1.183
1.361
1.517
1.676
1.813
2.082
0.675
11.97%
11.21%
61
701.5
LT debt₹M
310.5
316.6
310.9
340.8
383.1
423.2
456.3
456.5
500.2
577.7
541.9
8.56%
7.91%
29
Revenue
₹654.5M
2.68%
1.00×
Cost of revenue
₹458.2M
2.68%
1.00×
Operating expenses
₹82.69M
2.62%
0.99×
Goodwill & intangibles
17.35%
Cash and investments
15.96%
Spread over hurdle
(6.16%)