598.1
Revenue₹M
876.7
899.2
910.6
908.7
921.3
918.1
917.2
921.5
917.2
930.1
622.8
0.19%
0.60%
84
25.04
Revenue growth%
1.77
0.73
3.02
4.77
3.94
1.24
0.90
0.40
0.40
0.40
17.20
0.40
1.07
74
12.17
Gross margin%
29.89
27.67
27.07
28.81
26.53
29.44
31.44
29.85
30.05
28.58
29.42
29.85
29.13
47
2.58
Operating margin%
4.53
7.43
10.12
8.50
9.62
10.40
8.74
8.48
7.42
5.54
12.43
8.48
8.49
56
13.90
Net margin%
16.98
16.05
14.44
15.98
17.09
15.91
15.58
15.96
13.84
14.85
9.18
15.58
15.94
92
33.01
P/E ratio (avg)x
19.08
20.88
19.25
20.81
22.70
21.20
20.36
21.73
24.24
21.70
13.39
21.70
21.04
36
11.74
EV/EBITx
21.33
23.49
23.11
20.73
23.04
21.06
22.54
24.15
22.32
24.50
12.79
22.54
22.79
20
18.36
FCF yield (avg)%
25.34
24.67
27.10
28.34
28.13
26.11
26.24
26.49
28.54
25.99
11.40
26.24
26.37
72
16.18
FCF margin%
26.56
27.93
26.20
26.92
26.33
28.42
27.69
29.46
31.69
31.55
5.09
29.46
27.81
83
0.297
FCF / Net incomex
1.507
1.666
1.861
2.148
2.480
2.549
2.443
2.378
2.479
2.370
0.619
2.443
2.374
23
9.60
ROIC%
28.51
25.84
25.90
25.96
26.43
27.52
29.03
28.45
28.39
28.06
13.35
28.39
27.79
88
9.01
Return on equity%
0.40
0.40
0.40
2.58
2.41
1.08
2.77
2.54
0.40
0.40
4.37
1.08
0.74
77
24.41
Return on assets%
16.94
18.05
19.59
21.92
19.63
17.29
17.37
18.99
21.61
21.85
23.23
18.99
19.29
40
2.21
EPS₹
4.76
5.36
5.98
5.89
6.80
6.99
8.49
8.77
9.54
10.87
2.38
9.83%
8.55%
—
8.48
EPS growth%
24.31
26.25
24.40
23.06
24.83
23.66
20.74
23.63
21.99
24.98
15.90
23.63
23.98
44
1.25
Bookvalue per sh₹
3.06
3.29
3.86
4.34
4.54
4.97
5.69
6.57
7.08
7.10
0.96
9.34%
10.13%
—
3.14
FCF per share₹
4.74
4.54
5.24
6.17
6.09
6.58
6.84
6.50
6.67
6.67
3.87
1.82%
3.62%
—
2.42
Dividend per sh₹
2.26
2.25
2.26
2.38
2.43
2.44
2.58
2.60
3.04
2.99
0.68
4.25%
3.56%
—
20.02
Div yield (avg)%
8.47
8.75
11.30
11.21
10.97
12.31
14.39
13.40
15.97
16.61
7.62
14.39
11.80
17
13.24
Payout ratio%
15.60
17.53
15.05
12.46
9.90
9.37
8.94
9.11
11.00
9.29
18.79
9.29
10.45
31
147.9
Shares (diluted)M
126.9
135.2
116.6
117.1
118.8
107.7
93.54
95.38
98.62
94.94
143.5
(4.39%)
(2.86%)
78
3.85
Buyback yield%
21.78
19.94
17.23
17.69
15.46
13.94
15.06
16.38
19.27
19.00
14.46
16.38
17.46
52
0.939
D/E ratiox
1.403
1.306
1.196
1.155
1.130
1.245
1.375
1.318
1.405
1.307
1.719
1.318
1.306
71
310.0
Enterprise value₹M
600.9
596.8
654.8
667.7
730.5
770.4
763.9
779.0
797.4
772.9
416.0
1.14%
2.14%
16
0.242
LT debt₹B
1.282
1.471
1.608
1.916
2.023
2.376
2.634
2.621
2.993
3.572
0.071
12.05%
11.92%
22
Revenue
₹930.1M
0.60%
1.00×
Cost of revenue
₹651.0M
0.60%
1.00×
Operating expenses
₹147.7M
0.08%
0.95×
Goodwill & intangibles
15.59%