132.2
Revenue₹M
478.8
497.2
511.6
518.7
538.7
558.8
586.1
615.6
645.4
663.6
142.6
4.26%
3.72%
56
10.56
Revenue growth%
32.46
30.15
32.75
33.55
32.60
31.08
29.02
28.31
31.00
32.54
20.05
31.00
31.77
42
3.23
Gross margin%
20.19
21.79
19.17
21.93
22.94
20.86
21.49
23.13
24.67
25.60
23.02
23.13
21.86
33
7.59
Operating margin%
27.49
27.96
28.68
30.47
32.66
35.00
36.71
38.81
37.21
36.63
28.02
36.71
33.83
6
6.60
Net margin%
29.26
30.73
28.82
26.12
24.30
23.65
21.32
20.78
23.02
23.35
20.83
23.02
23.98
27
33.79
P/E ratio (avg)x
38.34
36.45
39.63
37.88
42.68
45.01
45.73
52.46
50.21
55.32
14.62
50.21
43.85
48
24.08
EV/EBITx
28.31
29.10
29.42
31.95
34.40
34.91
36.05
37.58
40.82
40.09
29.19
37.58
34.65
17
2.37
FCF yield (avg)%
9.90
7.92
9.73
8.88
7.11
8.19
9.46
12.16
11.44
8.51
27.97
9.46
9.17
59
13.81
FCF margin%
16.58
15.97
18.41
18.96
17.79
14.80
13.46
14.21
16.71
14.92
25.99
14.80
16.28
71
1.462
FCF / Net incomex
0.478
0.433
0.454
0.443
0.471
0.422
0.437
0.484
0.515
0.566
1.114
0.484
0.463
11
28.37
ROIC%
8.81
7.69
7.63
10.22
9.66
11.36
13.18
16.17
15.06
14.27
29.72
14.27
10.79
20
18.04
Return on equity%
32.78
33.57
30.89
29.32
29.35
32.24
32.63
30.99
31.23
31.47
16.20
31.47
31.35
50
5.86
Return on assets%
16.63
18.03
16.37
15.35
17.51
15.39
16.21
17.25
18.78
19.56
19.34
17.25
16.94
75
48.48
EPS₹
58.16
54.34
50.89
45.90
48.20
43.81
47.05
51.77
55.08
61.26
53.33
4.91%
0.95%
—
27.07
EPS growth%
11.38
10.33
12.84
14.86
15.51
16.45
13.99
13.31
15.09
12.67
7.11
13.99
13.65
39
50.12
Bookvalue per sh₹
123.92
143.58
156.19
170.51
185.73
191.60
228.21
266.07
305.68
365.96
37.83
14.53%
12.38%
—
20.22
FCF per share₹
73.68
81.19
75.01
81.12
87.68
93.10
101.55
93.92
106.51
113.86
50.19
5.36%
5.08%
—
47.21
Dividend per sh₹
58.95
62.99
68.50
66.77
67.44
62.54
66.70
60.36
59.47
62.77
66.51
(1.42%)
0.80%
—
11.46
Div yield (avg)%
15.14
17.44
16.87
13.95
11.02
13.13
12.22
11.06
11.50
11.93
18.20
11.93
12.68
91
17.89
Payout ratio%
12.30
11.44
13.51
11.47
10.63
13.60
16.21
16.73
15.63
16.63
27.47
16.21
13.55
62
9.869
Shares (diluted)M
12.72
14.75
13.96
15.30
15.54
15.70
18.17
20.87
21.93
25.04
10.27
10.00%
6.57%
12
26.07
Buyback yield%
0.40
0.40
3.02
2.32
2.58
2.73
2.63
3.57
1.04
3.88
3.44
2.73
2.60
83
0.963
D/E ratiox
0.756
0.657
0.555
0.518
0.529
0.549
0.489
0.529
0.540
0.578
0.994
0.540
0.544
7
328.6
Enterprise value₹M
516.3
562.4
577.5
658.0
697.0
737.2
828.7
902.2
919.8
925.1
41.61
5.83%
6.37%
27
300.2
LT debt₹M
513.6
503.3
529.8
549.0
582.7
681.1
721.0
727.2
721.0
823.4
488.6
7.16%
5.93%
59
Revenue
₹663.6M
3.72%
1.00×
Cost of revenue
₹323.6M
3.70%
1.00×
Operating expenses
₹159.6M
3.40%
0.97×
Spread over hurdle
22.65%