575.7
Revenue₹M
328.1
338.3
351.7
373.2
386.9
408.3
439.8
470.8
501.7
524.2
621.1
6.26%
5.32%
58
18.78
Revenue growth%
15.44
16.84
16.86
18.37
16.02
17.89
14.95
12.71
14.82
17.16
5.47
14.95
16.43
68
26.22
Gross margin%
5.15
3.07
3.80
4.72
4.64
7.40
5.24
6.08
6.54
6.21
20.96
6.21
5.20
21
20.87
Operating margin%
31.98
30.07
32.65
32.85
30.92
28.31
25.58
23.09
25.01
22.56
27.28
25.01
29.19
11
20.24
Net margin%
35.64
38.41
35.67
35.69
36.79
38.49
38.11
38.49
40.45
38.42
2.20
38.49
38.26
83
29.66
P/E ratio (avg)x
28.09
30.23
30.43
30.01
29.14
26.02
25.99
27.35
23.70
24.41
9.382
25.99
27.72
26
34.97
EV/EBITx
47.59
47.08
55.37
58.17
61.81
65.81
71.90
87.49
96.80
99.92
31.16
87.49
63.81
49
7.36
FCF yield (avg)%
32.89
31.33
31.37
29.03
31.03
31.02
29.92
32.40
34.09
34.78
15.60
32.40
31.35
90
3.26
FCF margin%
6.23
6.43
8.94
7.70
8.28
10.60
13.33
12.38
11.92
13.98
4.10
12.38
9.77
87
1.323
FCF / Net incomex
1.271
1.234
1.065
1.088
1.065
1.063
1.042
1.072
1.108
1.028
0.650
1.063
1.068
65
28.49
ROIC%
3.33
1.00
0.40
0.40
2.06
4.33
4.61
4.92
6.42
7.88
11.94
4.92
3.83
79
16.61
Return on equity%
20.75
19.36
17.27
19.35
16.82
19.57
22.42
24.37
22.75
23.31
28.72
22.75
20.16
68
15.74
Return on assets%
0.40
1.88
1.13
2.31
1.90
1.09
0.40
3.11
5.10
3.16
17.11
3.11
1.89
71
4.32
EPS₹
7.55
8.62
9.14
10.37
11.24
11.48
11.83
12.52
14.09
14.73
4.60
5.56%
6.02%
—
13.43
EPS growth%
8.02
8.46
9.99
9.23
6.27
8.50
10.96
11.20
12.06
11.20
14.53
11.20
9.61
47
4.60
Bookvalue per sh₹
4.81
4.16
4.40
3.83
4.13
3.59
3.75
3.70
3.92
3.90
10.68
(1.15%)
(1.88%)
—
8.67
FCF per share₹
12.83
13.90
15.42
17.41
18.73
19.39
20.75
22.07
20.92
21.91
11.75
3.19%
6.16%
—
11.77
Dividend per sh₹
2.30
2.45
2.31
2.20
2.12
2.11
1.97
1.86
1.81
1.99
10.89
(1.26%)
(1.45%)
—
19.22
Div yield (avg)%
3.31
5.28
5.83
4.90
5.21
5.08
7.64
7.90
5.09
5.12
11.10
5.12
5.16
16
18.92
Payout ratio%
28.10
27.07
28.83
29.91
27.35
24.78
25.39
26.91
26.94
28.73
5.69
26.91
27.21
45
54.43
Shares (diluted)M
59.98
58.39
57.07
56.61
52.27
54.17
60.31
67.21
65.14
65.48
54.53
4.61%
2.19%
47
19.11
Buyback yield%
15.36
16.84
15.94
14.12
12.41
10.99
10.25
9.61
6.89
8.19
3.80
9.61
11.70
67
1.314
D/E ratiox
0.493
0.484
0.534
0.558
0.622
0.606
0.626
0.662
0.700
0.795
1.000
0.662
0.614
51
319.2
Enterprise value₹M
377.9
414.8
453.0
529.6
513.4
527.2
508.7
544.4
581.4
570.1
434.9
2.12%
3.95%
33
0.428
LT debt₹B
0.767
0.792
0.846
0.934
1.115
1.339
1.528
1.652
1.629
1.758
0.348
9.52%
10.34%
57
Revenue
₹524.2M
5.32%
1.00×
Cost of revenue
₹341.8M
5.27%
0.99×
Operating expenses
₹110.2M
5.67%
1.03×
Spread over hurdle
(8.85%)