728.5
Revenue₹M
508.1
513.5
516.7
512.1
525.8
534.6
552.3
561.3
557.7
568.3
812.0
1.57%
1.28%
39
5.08
Revenue growth%
12.32
10.60
7.88
9.12
6.63
7.76
6.11
5.66
6.74
3.75
19.17
6.11
7.25
61
27.25
Gross margin%
26.80
26.36
29.01
30.07
30.08
29.67
32.31
30.43
29.90
27.95
25.31
29.90
29.79
55
5.68
Operating margin%
20.71
18.34
16.45
18.61
15.88
15.32
17.13
15.25
16.47
17.35
21.49
16.47
16.80
41
4.75
Net margin%
22.85
20.82
20.07
21.50
24.27
26.09
26.91
25.73
24.18
22.90
27.16
25.73
23.54
32
11.55
P/E ratio (avg)x
11.75
13.68
14.20
16.44
19.38
18.77
22.13
23.33
22.74
24.86
15.82
22.74
19.07
39
26.90
EV/EBITx
29.06
31.17
28.98
28.24
25.92
27.24
25.12
26.29
26.41
25.00
7.613
26.29
26.82
41
19.42
FCF yield (avg)%
19.79
20.89
23.13
21.57
19.77
22.48
20.76
19.83
17.00
18.55
6.60
19.83
20.30
45
5.17
FCF margin%
18.44
16.02
13.82
13.16
10.26
11.06
13.36
11.42
14.34
15.24
19.66
13.36
13.59
7
1.216
FCF / Net incomex
1.635
1.905
1.941
2.136
2.503
2.485
2.853
3.166
3.163
3.549
0.210
3.163
2.494
58
22.06
ROIC%
3.79
4.75
2.32
1.76
0.40
0.40
0.40
0.40
1.97
0.40
25.65
0.40
1.08
47
17.86
Return on equity%
23.25
22.44
23.51
23.07
21.61
21.88
19.17
20.87
23.74
22.30
24.27
21.88
22.37
71
12.50
Return on assets%
26.09
27.59
29.96
27.85
28.49
29.97
30.13
32.02
32.36
30.30
24.31
30.30
29.96
94
4.87
EPS₹
5.80
6.04
6.30
5.77
5.31
5.34
5.80
6.38
5.70
6.32
5.40
3.57%
1.92%
—
7.79
EPS growth%
12.35
12.79
12.64
10.01
8.45
7.40
8.77
6.61
5.29
7.74
23.01
7.40
8.61
65
9.37
Bookvalue per sh₹
12.89
14.45
16.68
17.47
18.65
18.74
19.18
19.05
21.17
20.06
16.53
1.48%
5.52%
—
13.93
FCF per share₹
5.75
5.65
5.97
6.86
7.71
8.26
8.20
7.96
8.70
9.30
12.00
3.83%
6.15%
—
16.60
Dividend per sh₹
9.47
9.67
9.13
10.46
11.27
12.69
14.11
16.39
15.48
16.00
13.88
7.27%
6.38%
—
16.56
Div yield (avg)%
14.46
13.76
10.97
8.34
9.34
7.49
8.45
7.60
7.38
6.15
20.87
7.49
8.40
58
3.86
Payout ratio%
15.01
13.25
14.09
12.31
9.76
9.94
6.96
7.83
6.30
8.45
20.17
7.83
9.85
44
50.75
Shares (diluted)M
63.36
65.28
62.13
67.34
68.50
77.07
88.28
90.77
96.51
95.85
49.76
6.95%
3.71%
13
29.76
Buyback yield%
14.17
13.70
14.53
17.06
17.86
20.22
17.64
18.20
15.92
17.81
16.15
17.81
17.35
42
1.151
D/E ratiox
0.753
0.681
0.751
0.762
0.748
0.769
0.789
0.745
0.701
0.760
0.319
0.760
0.752
21
681.4
Enterprise value₹M
553.1
558.7
643.6
692.2
656.9
648.0
749.2
787.8
772.4
810.2
368.1
4.28%
4.82%
64
747.4
LT debt₹M
119.7
120.3
127.5
130.7
128.1
109.8
95.06
90.36
82.76
76.74
618.8
(9.74%)
(4.68%)
13
Revenue
₹568.3M
1.28%
1.00×
Cost of revenue
₹353.7M
1.06%
0.98×
Operating expenses
₹84.83M
1.42%
1.01×
Goodwill & intangibles
19.80%
Spread over hurdle
12.15%