786.5
Revenue₹M
703.6
719.0
737.5
753.6
803.7
827.0
855.8
912.8
951.1
990.2
860.2
4.26%
4.06%
90
6.03
Revenue growth%
22.50
21.88
21.75
23.89
21.43
23.48
25.33
26.28
29.00
30.81
24.69
26.28
23.68
41
20.05
Gross margin%
12.41
11.11
10.14
7.40
5.19
3.05
1.55
4.30
6.43
6.24
21.35
4.30
6.34
49
5.85
Operating margin%
18.66
19.74
19.33
18.92
17.11
16.17
17.10
18.91
18.86
19.56
16.16
18.86
18.88
28
23.77
Net margin%
28.21
29.86
28.78
31.39
29.66
31.82
33.02
34.71
32.85
35.37
28.19
33.02
31.60
21
18.31
P/E ratio (avg)x
51.39
61.32
69.00
80.09
83.76
94.31
94.25
97.13
104.2
102.2
11.12
97.13
89.01
66
20.94
EV/EBITx
13.93
15.35
15.04
13.71
14.77
15.63
17.88
19.16
20.12
19.74
20.17
19.16
15.49
15
3.53
FCF yield (avg)%
25.15
24.21
23.13
23.73
24.24
25.03
26.58
27.02
28.34
30.24
7.51
27.02
25.09
36
9.19
FCF margin%
9.97
7.77
5.54
7.26
6.53
7.18
10.15
10.38
10.60
9.60
24.63
10.15
8.69
10
0.637
FCF / Net incomex
0.832
0.877
0.899
0.811
0.707
0.666
0.623
0.635
0.556
0.576
1.285
0.623
0.686
32
7.92
ROIC%
21.50
20.47
18.07
19.52
17.82
17.05
18.72
19.27
22.18
20.96
24.93
19.27
19.39
53
29.85
Return on equity%
23.10
21.18
23.01
22.01
20.57
22.76
24.32
21.73
22.34
25.25
18.10
22.76
22.55
80
29.99
Return on assets%
28.68
30.25
28.95
28.65
30.09
30.22
30.29
28.00
25.20
25.89
18.22
28.00
28.82
58
22.09
EPS₹
13.00
12.18
12.42
13.98
16.08
16.26
16.38
18.70
21.49
22.14
24.66
6.61%
5.80%
—
22.43
EPS growth%
20.58
23.31
23.17
21.78
18.96
17.45
16.67
19.51
16.67
13.78
19.68
16.67
19.23
60
33.05
Bookvalue per sh₹
11.69
13.57
14.06
13.82
13.62
14.65
14.08
15.13
17.48
20.06
11.62
8.04%
6.74%
—
24.19
FCF per share₹
7.02
7.55
7.63
6.57
6.59
6.80
7.24
6.33
5.52
5.52
7.76
(3.49%)
(2.73%)
—
14.13
Dividend per sh₹
41.59
42.67
45.69
46.91
43.31
48.39
51.15
54.33
61.96
64.67
25.65
8.35%
4.39%
—
15.76
Div yield (avg)%
0.48
2.14
0.40
0.40
3.23
2.33
0.40
0.40
2.88
4.30
5.00
2.33
1.31
54
18.66
Payout ratio%
12.13
10.91
9.28
7.65
9.47
8.86
6.71
9.18
8.50
5.83
2.02
8.50
9.02
17
10.08
Shares (diluted)M
10.64
11.37
12.61
13.07
14.89
13.93
13.47
15.27
17.04
18.75
10.27
4.72%
5.50%
80
23.71
Buyback yield%
19.98
22.12
24.74
23.43
23.71
22.42
25.03
23.99
21.15
21.33
25.50
22.42
22.93
37
1.337
D/E ratiox
0.658
0.641
0.681
0.700
0.713
0.716
0.767
0.688
0.691
0.607
1.603
0.691
0.690
73
114.3
Enterprise value₹M
253.3
257.6
271.6
319.0
362.0
345.4
373.9
367.9
353.1
411.1
603.6
2.58%
6.30%
64
737.8
LT debt₹M
274.5
306.9
288.9
272.2
259.0
274.7
312.6
290.8
293.2
329.3
696.5
4.92%
2.80%
57
Revenue
₹990.2M
4.06%
1.00×
Cost of revenue
₹690.7M
4.02%
1.00×
Operating expenses
₹155.8M
4.26%
1.02×
Spread over hurdle
(5.13%)