164.0
Revenue₹M
359.2
357.1
362.5
358.0
359.2
354.3
349.4
343.6
347.1
353.0
174.1
(0.35%)
(0.12%)
75
22.90
Revenue growth%
19.61
18.19
20.45
21.90
22.02
20.09
21.89
20.66
19.95
19.33
28.77
20.09
20.27
82
22.44
Gross margin%
18.09
19.57
20.90
19.15
21.21
23.29
21.94
19.95
19.65
22.63
17.74
21.94
20.43
53
7.89
Operating margin%
8.04
8.45
6.83
4.07
6.74
8.21
10.36
11.33
12.88
13.25
3.99
11.33
8.33
52
9.26
Net margin%
0.40
0.40
3.29
3.05
0.40
0.40
0.40
2.09
4.56
6.48
2.41
2.09
1.24
77
14.72
P/E ratio (avg)x
23.15
24.84
24.29
26.55
29.30
34.80
38.61
42.41
46.04
45.24
22.30
42.41
32.05
56
36.41
EV/EBITx
38.52
42.09
43.19
42.07
47.59
53.72
57.38
66.07
71.75
69.63
23.37
66.07
50.65
59
15.05
FCF yield (avg)%
12.05
11.01
8.03
10.19
9.75
10.38
10.40
9.37
9.00
11.18
18.95
10.38
10.29
89
4.56
FCF margin%
10.88
9.61
8.68
6.44
6.80
8.03
8.63
9.46
9.49
10.24
28.73
9.46
9.07
16
0.238
FCF / Net incomex
0.951
1.022
0.940
0.843
0.779
0.696
0.656
0.579
0.513
0.544
0.442
0.579
0.738
8
24.20
ROIC%
13.29
15.13
17.00
14.20
14.07
11.36
13.96
13.66
13.47
14.10
11.23
13.66
14.02
54
29.15
Return on equity%
4.43
6.00
3.82
0.95
1.27
3.48
3.04
3.11
4.00
5.22
13.33
3.48
3.65
35
18.33
Return on assets%
25.61
26.09
24.12
26.43
27.92
30.61
29.58
31.06
30.50
29.63
6.34
30.50
28.75
35
46.76
EPS₹
58.45
57.85
55.09
57.71
58.65
59.58
64.13
62.66
58.08
64.10
51.33
1.80%
1.46%
—
16.76
EPS growth%
4.06
5.66
4.48
5.39
2.94
1.43
0.40
0.40
0.99
3.02
15.73
0.99
2.98
52
34.01
Bookvalue per sh₹
103.34
110.42
124.03
121.76
130.79
155.51
167.49
178.80
210.77
224.17
73.77
11.38%
9.27%
—
74.43
FCF per share₹
72.17
67.22
69.25
68.01
67.95
74.32
81.60
83.03
86.02
76.67
67.69
2.45%
1.30%
—
59.55
Dividend per sh₹
26.72
24.96
24.15
24.54
25.21
25.83
25.04
25.35
26.50
25.63
13.14
0.33%
0.20%
—
19.25
Div yield (avg)%
7.50
7.44
5.58
3.72
1.94
0.40
1.70
1.90
2.04
3.51
15.68
1.90
2.77
35
26.40
Payout ratio%
19.41
18.01
16.25
17.87
19.11
16.29
13.32
14.57
13.02
12.72
7.07
13.32
16.27
11
3.948
Shares (diluted)M
5.288
4.957
5.492
5.203
6.109
5.747
5.476
6.322
7.038
8.096
3.873
5.79%
4.55%
17
7.61
Buyback yield%
5.56
5.38
5.39
4.26
2.93
3.46
3.01
1.62
0.44
0.40
23.51
1.62
3.23
8
0.387
D/E ratiox
1.859
2.157
2.277
2.401
2.245
2.223
2.124
2.247
2.231
2.277
1.375
2.231
2.238
58
215.9
Enterprise value₹M
416.3
389.6
389.1
365.2
423.9
464.2
490.3
459.3
485.4
523.4
332.3
4.31%
1.65%
35
0.224
LT debt₹B
0.571
0.572
0.662
0.664
0.737
0.727
0.774
0.753
0.885
1.055
0.328
7.43%
6.23%
81
Revenue
₹353.0M
(0.12%)
1.00×
Cost of revenue
₹226.9M
(0.32%)
0.98×
Operating expenses
₹61.77M
0.50%
1.06×
Goodwill & intangibles
15.24%
Spread over hurdle
(9.06%)