236.5
Revenue₹M
615.1
640.5
664.1
719.4
758.0
787.6
833.1
869.7
904.1
968.8
256.0
5.03%
5.07%
52
10.76
Revenue growth%
20.44
20.83
20.21
21.07
19.67
17.71
19.46
17.10
14.14
15.01
24.53
17.10
19.56
45
26.87
Gross margin%
1.99
3.51
5.40
6.76
7.09
5.53
8.49
9.81
11.03
11.82
29.87
9.81
6.92
66
24.86
Operating margin%
12.80
10.73
13.71
16.33
14.42
16.06
14.48
14.81
16.37
17.86
24.39
16.06
14.65
7
29.66
Net margin%
14.52
12.76
15.49
15.45
18.01
16.27
14.89
15.63
16.47
16.82
27.53
16.27
15.56
62
16.11
P/E ratio (avg)x
49.84
52.79
58.31
67.19
80.96
86.08
98.83
114.6
139.0
151.2
24.11
114.6
83.52
69
15.12
EV/EBITx
15.22
15.07
17.79
20.40
24.55
24.60
24.91
30.04
33.08
35.67
28.32
30.04
24.58
64
12.40
FCF yield (avg)%
16.48
17.81
18.06
16.04
17.35
15.64
17.83
20.22
17.41
16.16
4.29
17.41
17.38
20
21.16
FCF margin%
1.81
3.33
3.55
3.08
3.64
5.86
4.96
7.67
8.39
11.14
17.13
7.67
4.30
86
1.648
FCF / Net incomex
1.948
1.778
2.020
2.127
1.943
1.847
1.973
1.991
1.981
2.094
1.033
1.981
1.977
36
18.08
ROIC%
16.22
13.88
15.19
16.42
18.12
20.56
21.08
20.41
17.69
18.09
10.58
20.41
17.89
30
11.22
Return on equity%
29.53
26.99
26.96
27.35
26.24
25.49
27.29
27.75
27.75
25.96
29.49
27.29
27.14
25
6.06
Return on assets%
13.01
15.98
17.74
16.33
18.19
17.52
15.40
12.91
10.14
12.01
2.78
12.91
15.69
65
6.24
EPS₹
4.56
4.84
4.19
4.02
3.51
3.76
3.55
3.51
3.30
3.36
6.44
(0.87%)
(4.50%)
—
17.81
EPS growth%
16.31
16.14
14.28
15.33
16.06
15.53
17.13
15.42
18.13
20.96
3.30
17.13
16.10
44
7.03
Bookvalue per sh₹
1.58
1.62
1.40
1.49
1.55
1.38
1.19
1.05
1.04
1.01
4.45
(8.25%)
(4.70%)
—
5.62
FCF per share₹
7.98
7.92
9.20
9.68
9.49
11.14
12.67
12.65
12.87
13.98
6.80
8.05%
6.94%
—
4.73
Dividend per sh₹
2.06
2.01
1.91
1.96
1.93
1.81
1.74
1.70
1.79
1.78
3.83
(1.57%)
(1.62%)
—
26.56
Div yield (avg)%
10.84
8.55
9.42
9.65
8.38
6.17
5.55
3.07
2.77
3.10
6.48
3.10
7.28
78
15.09
Payout ratio%
22.88
25.66
24.37
26.88
27.37
29.66
30.21
29.84
31.58
31.84
14.89
30.21
28.52
29
27.69
Shares (diluted)M
26.42
24.64
25.04
24.40
26.63
26.21
25.37
27.41
28.22
27.06
27.08
0.32%
0.10%
12
27.44
Buyback yield%
13.56
12.13
9.97
9.52
11.90
13.35
14.53
13.69
15.53
16.11
15.15
14.53
13.46
76
0.576
D/E ratiox
1.747
1.941
2.252
2.623
2.919
3.016
3.443
3.953
3.802
4.221
0.273
3.802
2.968
53
0.379
Enterprise value₹B
0.587
0.691
0.762
0.782
0.788
0.893
1.083
1.236
1.237
1.268
0.099
10.00%
10.10%
64
0.822
LT debt₹B
1.100
1.236
1.208
1.317
1.274
1.297
1.530
1.792
2.018
2.017
0.769
9.61%
6.20%
16
Revenue
₹968.8M
5.07%
1.00×
Cost of revenue
₹571.9M
5.03%
1.00×
Operating expenses
₹126.2M
5.57%
1.05×
Goodwill & intangibles
14.90%