310.2
Revenue₹M
687.1
677.3
683.3
690.3
679.5
666.6
658.4
643.6
649.9
641.6
328.0
(1.14%)
(0.76%)
15
26.06
Revenue growth%
16.65
14.49
17.28
17.35
17.02
16.56
18.08
15.80
17.03
16.90
14.16
16.90
16.96
65
2.88
Gross margin%
20.43
19.00
19.30
19.10
20.49
22.79
22.02
24.84
26.46
28.19
11.24
24.84
21.26
69
27.82
Operating margin%
2.38
3.41
5.16
3.75
1.00
0.40
0.56
0.40
2.17
1.44
18.94
0.56
1.81
15
14.45
Net margin%
6.19
3.74
6.22
8.65
10.01
12.47
9.58
9.80
7.71
8.51
17.65
9.58
8.58
23
35.50
P/E ratio (avg)x
40.23
42.60
49.34
57.50
55.63
58.26
63.23
64.39
71.30
71.33
27.78
64.39
57.88
54
15.72
EV/EBITx
54.16
56.92
57.19
59.01
64.63
66.95
71.97
78.07
88.32
88.87
10.33
78.07
65.79
43
6.67
FCF yield (avg)%
5.97
7.34
6.93
5.50
2.60
5.47
5.59
3.43
2.45
4.99
16.86
4.99
5.48
7
7.26
FCF margin%
22.08
22.42
23.47
22.49
20.95
21.99
22.69
20.50
22.33
22.37
19.08
22.33
22.35
75
0.467
FCF / Net incomex
0.571
0.585
0.623
0.630
0.660
0.704
0.714
0.731
0.730
0.717
1.262
0.717
0.682
58
17.00
ROIC%
25.95
23.74
23.70
26.40
24.86
22.18
24.53
27.30
29.58
28.57
23.53
27.30
25.41
14
25.85
Return on equity%
31.29
32.12
29.52
31.61
32.56
31.92
33.13
31.62
32.22
29.61
28.68
31.92
31.77
73
28.00
Return on assets%
16.25
16.07
15.77
15.66
16.22
18.76
16.00
18.19
15.27
13.82
10.70
16.00
16.03
84
71.21
EPS₹
62.50
60.25
57.48
61.72
62.93
65.21
66.23
71.10
65.27
58.43
73.92
(1.47%)
(1.30%)
—
9.65
EPS growth%
19.97
18.01
16.41
14.41
15.15
13.79
14.13
12.19
11.78
12.24
15.43
12.24
14.27
71
82.18
Bookvalue per sh₹
36.66
41.91
41.97
44.67
46.45
45.94
54.13
61.84
68.92
78.64
28.30
11.10%
9.01%
—
57.74
FCF per share₹
42.27
42.34
42.08
43.04
45.31
40.89
41.04
42.10
43.93
41.15
66.30
(1.91%)
0.74%
—
18.80
Dividend per sh₹
55.80
56.32
64.96
65.96
68.13
77.42
82.80
79.95
91.82
95.72
68.31
7.04%
5.47%
—
5.30
Div yield (avg)%
5.46
3.39
5.14
4.24
1.42
0.94
0.40
0.40
1.43
2.95
29.92
0.94
2.19
59
16.64
Payout ratio%
9.89
9.33
6.84
4.86
3.91
3.38
2.10
2.33
2.20
4.05
22.15
2.33
3.98
47
3.004
Shares (diluted)M
2.407
2.143
1.833
1.886
1.703
1.720
1.810
1.787
1.564
1.697
3.038
(0.07%)
(3.87%)
37
5.42
Buyback yield%
29.14
26.58
23.62
26.50
27.39
30.18
32.01
31.12
31.67
33.02
19.94
31.67
29.66
53
0.314
D/E ratiox
1.684
1.841
1.658
1.560
1.370
1.342
1.359
1.345
1.347
1.283
1.022
1.345
1.365
36
273.2
Enterprise value₹M
202.8
206.8
209.5
210.5
193.6
192.6
189.0
190.5
191.1
176.1
243.2
(1.87%)
(0.20%)
79
447.7
LT debt₹M
270.4
268.2
304.1
298.0
338.6
322.4
375.8
360.2
367.8
379.7
93.12
2.31%
5.03%
52
Revenue
₹641.6M
(0.76%)
1.00×
Cost of revenue
₹358.1M
(0.82%)
0.99×
Operating expenses
₹121.4M
(1.08%)
0.97×
Property and equipment
18.43%
Spread over hurdle
14.92%