514.5
Revenue₹M
533.5
530.1
530.2
539.6
555.3
568.5
570.2
574.2
581.4
598.5
548.5
1.51%
1.35%
92
2.02
Revenue growth%
10.38
11.72
14.70
14.55
14.32
15.84
18.32
20.30
19.46
22.44
19.66
19.46
15.27
75
15.72
Gross margin%
7.29
5.76
3.76
4.61
5.08
7.50
7.15
7.56
10.30
9.96
16.92
7.56
7.22
10
16.60
Operating margin%
25.66
25.38
22.59
23.53
20.70
18.30
15.36
13.30
12.21
12.15
12.51
13.30
19.50
65
5.05
Net margin%
11.51
14.14
13.27
15.08
15.61
13.13
13.96
12.28
9.99
7.40
24.11
12.28
13.20
54
8.297
P/E ratio (avg)x
15.04
15.55
13.88
12.50
11.45
12.35
11.56
11.50
9.900
9.031
8.021
11.50
11.95
55
36.56
EV/EBITx
9.711
10.72
12.58
14.21
15.53
15.78
18.52
21.97
24.54
24.83
30.07
21.97
15.66
8
25.68
FCF yield (avg)%
23.19
24.07
21.09
18.74
19.57
20.93
23.40
26.14
26.25
27.39
19.15
26.14
23.29
50
12.63
FCF margin%
7.05
5.03
3.97
3.69
6.08
3.71
5.86
8.74
11.44
13.77
25.17
8.74
5.97
24
1.495
FCF / Net incomex
1.166
1.187
1.174
1.210
1.187
1.119
1.141
1.287
1.422
1.571
0.674
1.287
1.187
90
22.98
ROIC%
18.87
17.65
19.13
18.73
20.92
18.16
17.02
16.28
15.42
15.67
20.74
16.28
17.90
20
17.47
Return on equity%
21.37
21.36
19.57
20.60
19.81
20.61
20.15
20.17
17.26
14.95
23.66
20.15
20.16
74
28.65
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.85
0.40
0.40
0.40
2.13
26.84
0.40
0.40
67
16.49
EPS₹
22.38
24.36
26.76
30.25
29.63
33.15
33.98
33.28
33.87
39.24
17.64
5.78%
7.57%
—
16.30
EPS growth%
24.63
24.44
22.82
20.84
20.01
19.10
17.90
18.43
17.31
14.66
9.57
17.90
19.55
15
3.70
Bookvalue per sh₹
15.75
16.76
17.25
17.14
16.34
17.98
20.15
21.36
22.33
22.45
5.92
6.56%
3.44%
—
16.80
FCF per share₹
6.36
6.99
7.77
7.64
8.33
9.43
9.94
9.97
11.29
11.37
12.21
6.40%
6.62%
—
7.99
Dividend per sh₹
9.80
11.17
10.57
11.89
13.81
16.09
15.77
15.49
16.66
18.30
16.04
5.80%
7.62%
—
10.08
Div yield (avg)%
19.14
19.34
18.97
19.35
18.84
20.17
17.55
20.08
22.82
24.07
15.92
20.17
19.35
19
23.34
Payout ratio%
8.18
5.57
2.70
1.36
3.50
2.26
1.02
0.80
2.06
3.25
7.29
2.06
2.48
35
50.57
Shares (diluted)M
76.21
85.12
87.75
88.08
83.99
87.90
95.17
105.2
107.0
102.2
49.86
4.00%
4.36%
9
11.80
Buyback yield%
29.46
26.72
26.80
24.31
24.60
22.08
22.86
23.43
23.21
25.94
10.18
23.21
24.46
39
1.789
D/E ratiox
1.263
1.203
1.307
1.465
1.701
1.891
1.818
2.071
2.305
2.299
0.925
2.071
1.759
31
565.2
Enterprise value₹M
602.1
629.1
601.2
592.1
567.2
544.9
553.3
590.9
663.2
712.3
535.1
4.66%
1.30%
21
132.6
LT debt₹M
255.2
231.6
225.1
224.4
232.3
239.7
212.1
231.8
219.1
212.4
123.4
(1.78%)
(1.99%)
18
Revenue
₹598.5M
1.35%
1.00×
Cost of revenue
₹377.0M
1.69%
1.03×
Operating expenses
₹76.75M
0.07%
0.88×
Cash and investments
20.83%
Spread over hurdle
23.93%