710.3
Revenue₹M
757.2
756.7
778.8
795.6
797.8
823.0
831.9
826.2
850.7
870.8
771.9
1.77%
1.65%
76
18.78
Revenue growth%
3.00
0.49
2.29
2.05
1.43
3.54
5.04
2.75
2.28
0.40
2.91
2.75
2.29
32
5.28
Gross margin%
19.59
16.80
18.74
16.79
14.71
14.41
12.23
10.22
12.76
14.62
15.20
12.76
14.67
66
8.56
Operating margin%
2.15
3.91
3.47
2.53
0.41
0.42
0.40
0.40
1.09
1.34
18.39
0.42
1.21
25
20.22
Net margin%
29.62
31.09
28.49
30.42
31.59
31.62
29.22
28.28
28.80
29.06
12.11
29.06
29.42
63
27.39
P/E ratio (avg)x
7.060
6.615
7.200
6.473
5.621
5.576
5.099
5.326
4.947
4.946
33.02
5.099
5.598
92
11.06
EV/EBITx
26.17
28.17
28.72
28.58
29.49
33.59
39.94
45.70
50.52
48.87
24.19
45.70
31.54
33
26.63
FCF yield (avg)%
13.61
11.68
14.66
12.38
11.34
12.51
15.40
16.83
14.09
11.58
29.88
14.09
13.06
79
27.97
FCF margin%
23.21
25.39
24.89
27.75
28.75
31.22
30.96
30.32
29.17
31.45
28.57
30.96
28.96
35
0.249
FCF / Net incomex
0.865
0.904
0.776
0.794
0.792
0.724
0.715
0.692
0.713
0.647
0.955
0.713
0.750
78
26.55
ROIC%
17.13
17.06
17.95
18.82
21.78
24.56
22.04
23.90
25.07
27.94
24.27
24.56
21.91
26
12.44
Return on equity%
26.59
27.14
28.08
27.38
29.60
28.67
25.84
28.11
30.86
31.78
27.20
28.67
28.09
38
2.43
Return on assets%
6.49
9.02
8.48
10.86
13.14
11.83
13.08
13.46
13.80
10.81
21.98
13.08
11.34
14
3.14
EPS₹
7.69
7.87
7.73
8.49
7.97
8.66
9.17
8.87
9.78
9.62
3.25
3.84%
1.43%
—
28.40
EPS growth%
10.50
11.22
11.94
11.08
12.05
11.99
12.75
13.89
16.85
15.98
15.52
13.89
12.02
31
8.43
Bookvalue per sh₹
9.86
11.62
11.13
11.40
12.01
12.74
14.31
16.44
19.04
19.09
3.53
9.72%
6.56%
—
4.05
FCF per share₹
14.95
16.73
17.07
16.79
17.36
17.82
18.01
20.66
20.49
21.35
15.08
4.22%
5.43%
—
11.89
Dividend per sh₹
7.99
9.02
8.76
8.83
9.48
8.61
7.84
8.19
8.23
7.90
5.88
(3.59%)
(0.47%)
—
14.32
Div yield (avg)%
30.68
31.65
32.51
32.23
30.34
27.79
29.50
28.49
28.56
29.22
9.94
28.56
29.92
93
21.44
Payout ratio%
19.17
18.49
16.64
16.77
16.57
14.04
12.05
9.92
9.11
8.17
21.79
9.92
15.30
83
25.77
Shares (diluted)M
34.05
32.23
33.82
37.98
37.40
41.99
44.27
46.06
42.92
45.38
25.77
3.94%
3.08%
77
28.35
Buyback yield%
26.54
24.34
25.40
24.96
27.90
30.15
27.30
29.35
26.40
26.80
19.33
27.30
26.67
33
1.049
D/E ratiox
0.473
0.454
0.443
0.465
0.422
0.399
0.385
0.356
0.331
0.308
0.386
0.356
0.410
62
419.3
Enterprise value₹M
607.8
543.9
553.7
515.1
524.8
551.4
504.1
476.7
429.7
396.5
401.2
(5.45%)
(5.27%)
19
327.9
LT debt₹M
213.7
191.3
178.5
181.9
192.4
182.6
172.6
168.7
152.2
152.4
313.0
(4.56%)
(4.15%)
19
Revenue
₹870.8M
1.65%
1.00×
Cost of revenue
₹415.5M
1.64%
1.00×
Operating expenses
₹202.9M
1.42%
0.98×
Cash and investments
22.52%
Property and equipment
14.87%
Spread over hurdle
35.87%