296.8
Revenue₹M
502.2
543.4
568.7
592.6
639.1
683.5
737.2
794.2
839.9
871.2
327.8
6.39%
6.28%
61
18.44
Revenue growth%
19.94
18.32
16.92
14.66
16.89
17.04
17.88
15.68
17.99
19.19
15.98
17.88
17.46
18
27.27
Gross margin%
4.67
4.78
2.11
1.24
0.40
0.40
1.61
4.11
1.74
0.40
18.97
1.61
1.67
54
24.19
Operating margin%
12.84
10.35
13.20
14.21
14.13
14.52
12.86
11.25
9.38
7.67
3.07
11.25
12.85
64
11.09
Net margin%
23.24
21.77
20.17
23.00
22.42
20.00
18.62
18.22
16.38
15.33
10.87
18.22
20.09
86
11.39
P/E ratio (avg)x
36.58
38.17
39.08
40.76
36.72
38.93
40.50
44.68
40.92
40.22
31.63
40.50
39.65
76
6.477
EV/EBITx
26.74
28.87
27.10
28.89
25.99
23.46
24.71
27.57
29.20
31.22
27.09
27.57
27.34
60
22.72
FCF yield (avg)%
29.07
28.02
27.50
25.36
23.31
21.07
19.26
20.12
17.35
14.42
13.71
19.26
22.19
62
25.57
FCF margin%
21.42
20.36
23.24
21.78
24.11
26.03
24.67
25.19
27.09
26.28
10.33
26.03
24.39
8
1.595
FCF / Net incomex
1.577
1.571
1.581
1.597
1.606
1.847
1.908
1.929
2.096
2.053
1.116
1.929
1.727
5
20.07
ROIC%
26.86
29.26
31.18
31.73
29.77
31.63
29.97
28.85
26.27
24.52
26.77
28.85
29.52
18
21.71
Return on equity%
16.57
13.80
14.06
14.47
14.97
13.43
15.83
16.73
14.86
16.49
3.94
15.83
14.91
87
8.60
Return on assets%
16.72
18.20
18.11
18.22
15.85
18.16
16.96
19.79
17.33
17.67
7.26
17.67
17.89
55
0.55
EPS₹
1.74
1.83
2.04
2.00
2.22
2.05
2.23
2.05
2.27
2.51
0.58
2.41%
4.01%
—
25.32
EPS growth%
7.47
7.55
6.34
3.34
4.19
4.32
6.02
3.70
3.07
5.44
5.59
4.32
4.88
56
0.54
Bookvalue per sh₹
0.98
1.04
1.04
1.17
1.20
1.17
1.08
0.96
1.01
1.10
1.23
(1.60%)
1.30%
—
2.86
FCF per share₹
3.91
4.00
4.47
4.75
4.51
4.41
4.59
5.06
5.38
5.77
1.61
5.03%
3.63%
—
2.65
Dividend per sh₹
1.47
1.54
1.80
1.89
2.13
2.22
2.27
2.44
2.38
2.48
1.61
3.08%
7.18%
—
9.36
Div yield (avg)%
9.96
7.91
5.29
4.30
3.93
2.46
3.13
4.47
3.05
0.40
6.90
3.05
4.11
64
15.13
Payout ratio%
19.31
16.79
15.64
13.90
16.46
14.80
16.95
19.24
16.88
18.64
19.49
16.95
16.83
29
159.3
Shares (diluted)M
131.3
127.4
118.0
114.3
106.7
108.5
113.9
102.0
97.44
94.19
167.3
(2.46%)
(3.92%)
89
28.29
Buyback yield%
4.27
6.85
5.87
7.02
5.28
4.78
3.44
6.05
6.01
5.03
7.69
5.03
5.57
58
1.368
D/E ratiox
0.658
0.721
0.771
0.731
0.808
0.802
0.838
0.845
0.818
0.887
0.692
0.838
0.805
37
132.0
Enterprise value₹M
357.2
340.8
296.0
266.4
273.3
269.7
286.3
301.1
260.8
249.7
848.0
(1.80%)
(2.60%)
84
0.069
LT debt₹B
0.662
0.731
0.713
0.834
0.827
0.951
1.019
1.032
1.031
1.088
0.946
5.65%
6.82%
68
Revenue
₹871.2M
6.28%
1.00×
Cost of revenue
₹477.5M
5.95%
0.97×
Operating expenses
₹217.9M
6.45%
1.02×
Goodwill & intangibles
15.98%
Property and equipment
15.92%
Spread over hurdle
(9.53%)