526.2
Revenue₹M
623.3
665.0
684.9
705.6
741.7
781.6
824.8
861.3
887.6
918.9
545.3
4.38%
4.65%
15
8.64
Revenue growth%
4.41
5.38
6.52
8.63
6.04
4.07
6.52
6.49
5.98
7.41
11.34
6.49
6.27
64
23.07
Gross margin%
20.20
22.28
25.22
27.83
29.32
31.47
33.44
32.73
33.28
32.22
26.89
32.73
30.39
32
5.36
Operating margin%
11.07
8.13
6.68
4.74
7.26
9.21
11.33
9.23
8.71
9.63
8.04
9.23
8.96
78
23.77
Net margin%
21.26
22.90
20.96
18.23
16.30
15.14
15.67
13.21
16.06
18.01
18.18
15.67
17.15
32
15.29
P/E ratio (avg)x
32.95
34.91
36.18
38.14
36.45
38.72
44.13
50.84
48.47
56.02
6.438
48.47
38.43
20
31.62
EV/EBITx
10.14
10.37
8.950
9.134
8.037
7.269
6.562
6.799
6.985
6.458
37.53
6.799
7.653
27
8.61
FCF yield (avg)%
3.77
6.34
6.79
7.42
4.57
3.57
3.17
0.70
1.54
0.40
9.33
1.54
3.67
7
5.61
FCF margin%
6.73
4.90
5.20
7.81
10.15
7.24
7.01
5.72
7.62
5.97
12.62
7.01
6.87
52
1.037
FCF / Net incomex
2.509
2.667
2.518
2.461
2.323
2.714
2.908
2.733
3.121
3.647
1.580
2.908
2.691
37
20.75
ROIC%
31.10
31.07
32.24
31.97
33.17
32.93
35.83
34.80
37.43
38.19
22.55
35.83
33.05
86
28.93
Return on equity%
19.32
19.13
20.10
18.21
15.51
13.78
11.63
9.45
9.53
8.35
27.07
9.53
14.65
63
27.07
Return on assets%
13.14
14.59
14.48
12.00
9.32
10.45
11.30
13.72
11.70
9.85
6.34
11.30
11.85
75
16.16
EPS₹
24.34
27.09
29.37
30.94
36.50
42.97
46.01
54.21
61.95
59.99
17.89
10.45%
11.36%
—
16.92
EPS growth%
23.62
22.35
19.80
22.02
22.68
22.03
19.79
17.49
16.64
13.76
28.28
17.49
20.91
80
19.30
Bookvalue per sh₹
17.94
19.45
20.99
22.02
22.18
24.45
28.29
31.51
34.96
40.12
18.87
12.59%
8.19%
—
3.66
FCF per share₹
19.25
19.65
22.07
23.87
27.72
27.24
32.18
34.39
40.29
42.00
13.11
8.67%
8.83%
—
11.06
Dividend per sh₹
21.30
22.01
23.54
26.86
27.17
31.33
30.33
29.72
34.64
36.51
4.60
6.09%
6.98%
—
12.78
Div yield (avg)%
13.07
15.76
13.84
16.68
19.58
22.09
23.45
26.27
25.39
26.63
14.58
25.39
20.84
68
11.46
Payout ratio%
20.57
20.13
22.34
19.97
22.04
22.37
21.19
20.77
20.48
19.54
10.04
20.77
20.67
40
33.55
Shares (diluted)M
42.39
48.38
55.85
63.33
63.21
68.30
78.95
76.30
75.32
71.01
35.15
2.35%
6.14%
81
4.36
Buyback yield%
11.35
13.40
13.77
11.94
14.49
13.83
11.61
9.20
12.09
12.99
9.45
12.09
12.54
74
0.898
D/E ratiox
0.920
0.826
0.765
0.795
0.782
0.824
0.792
0.853
0.880
0.917
0.584
0.853
0.825
92
546.1
Enterprise value₹M
263.2
253.9
237.5
222.7
228.6
235.1
204.9
210.0
224.0
234.9
301.5
0.54%
(2.32%)
38
0.271
LT debt₹B
0.744
0.842
0.814
0.885
0.897
0.868
1.028
1.089
1.054
1.056
0.712
3.33%
4.40%
53
Revenue
₹918.9M
4.65%
1.00×
Cost of revenue
₹525.3M
5.05%
1.04×
Operating expenses
₹91.16M
2.77%
0.83×
Goodwill & intangibles
16.73%
Spread over hurdle
10.90%