301.1
Revenue₹M
444.2
486.4
523.3
571.9
619.4
652.6
710.2
747.9
822.7
888.6
309.1
7.48%
7.82%
34
15.92
Revenue growth%
25.70
23.54
22.90
20.07
20.70
17.97
15.37
15.10
16.78
14.27
10.91
15.37
19.02
86
11.08
Gross margin%
9.02
7.30
4.63
2.32
0.76
0.40
0.40
0.40
0.40
1.75
12.60
0.40
1.26
54
20.34
Operating margin%
20.48
21.01
18.97
16.45
15.25
15.74
15.53
14.17
14.29
16.14
10.91
15.53
15.94
43
12.18
Net margin%
0.78
1.92
4.64
2.98
2.81
0.40
0.40
0.40
0.40
3.23
23.96
0.40
1.35
63
28.16
P/E ratio (avg)x
27.81
29.41
30.07
30.40
30.04
32.36
30.69
30.63
31.50
33.04
33.81
31.50
30.51
77
33.57
EV/EBITx
23.39
21.48
22.89
22.60
20.91
19.52
19.26
19.79
21.99
24.90
11.06
19.79
21.73
46
15.54
FCF yield (avg)%
9.23
11.72
10.70
9.54
8.64
8.19
5.36
7.15
5.35
2.62
4.75
5.36
8.42
75
27.70
FCF margin%
28.49
31.22
32.53
33.27
34.40
34.04
36.20
38.62
39.91
40.60
3.75
38.62
34.22
64
0.945
FCF / Net incomex
0.300
0.310
0.364
0.396
0.398
0.386
0.393
0.394
0.433
0.498
0.926
0.394
0.394
66
12.41
ROIC%
18.70
18.02
17.86
20.57
18.63
20.51
22.65
24.45
22.28
22.90
24.34
22.65
20.54
47
3.14
Return on equity%
13.39
12.93
12.47
14.94
17.00
16.36
14.55
12.26
12.19
12.08
14.95
12.26
13.16
82
7.46
Return on assets%
18.56
18.32
21.28
20.76
18.85
20.70
20.06
17.09
17.31
15.88
20.88
17.31
18.71
61
12.82
EPS₹
7.66
7.26
7.76
7.91
7.64
7.14
7.87
7.87
8.17
8.89
13.56
3.06%
2.47%
—
13.52
EPS growth%
10.58
13.46
12.86
10.95
11.74
10.40
11.58
12.94
12.53
13.77
27.85
12.53
12.14
30
4.00
Bookvalue per sh₹
5.90
5.59
5.27
5.29
5.15
4.69
4.61
4.71
4.37
4.27
3.48
(3.66%)
(2.34%)
—
2.73
FCF per share₹
9.93
11.31
11.97
12.22
13.46
15.94
15.43
17.09
16.69
18.57
7.35
6.65%
7.82%
—
3.93
Dividend per sh₹
12.21
13.89
16.14
16.46
16.41
18.88
18.98
18.32
19.21
20.86
3.89
4.91%
5.73%
—
24.79
Div yield (avg)%
4.49
3.79
4.72
5.02
7.05
9.62
8.78
8.45
6.78
5.68
5.13
8.45
6.23
89
18.89
Payout ratio%
21.38
22.38
20.04
22.50
23.66
24.90
23.86
21.37
24.21
25.35
7.91
24.21
23.08
72
16.62
Shares (diluted)M
12.23
11.16
12.00
11.51
11.42
10.02
8.961
9.584
10.27
9.021
17.54
(4.60%)
(4.20%)
64
26.96
Buyback yield%
6.39
8.83
6.59
8.02
10.11
11.55
13.79
16.62
14.70
16.96
14.72
14.70
10.83
95
1.662
D/E ratiox
1.432
1.274
1.130
1.211
1.074
1.074
0.987
0.951
0.977
0.877
0.737
0.977
1.074
51
739.1
Enterprise value₹M
170.8
146.4
137.2
125.3
121.6
126.8
130.7
139.4
131.6
125.9
274.3
0.70%
(4.05%)
43
218.1
LT debt₹M
92.60
103.9
103.2
107.3
113.8
123.1
118.7
113.0
132.0
136.1
386.6
3.65%
4.97%
22
Revenue
₹888.6M
7.82%
1.00×
Cost of revenue
₹608.9M
7.86%
1.00×
Operating expenses
₹122.7M
8.06%
1.02×
Spread over hurdle
(6.17%)