816.0
Revenue₹M
617.1
633.0
677.1
715.7
739.0
791.6
820.3
864.2
900.8
945.2
890.1
5.04%
4.81%
53
20.33
Revenue growth%
15.56
18.54
17.12
14.14
16.27
16.66
16.71
16.49
17.05
16.84
12.72
16.71
16.68
15
13.16
Gross margin%
16.08
18.71
20.46
17.71
15.59
16.07
18.03
15.67
18.14
19.58
27.75
18.03
17.87
87
16.92
Operating margin%
6.75
6.80
8.04
8.34
8.82
11.03
11.59
11.87
13.09
16.09
13.80
11.87
9.93
22
16.96
Net margin%
0.77
1.41
4.24
1.82
4.37
7.28
4.55
2.30
2.54
1.25
24.61
2.54
2.42
81
24.31
P/E ratio (avg)x
12.41
13.76
14.48
15.50
18.34
19.32
22.85
23.90
25.98
25.37
35.26
23.90
18.83
55
16.68
EV/EBITx
17.75
17.02
18.62
20.98
23.33
24.44
27.85
31.72
33.07
34.40
11.62
31.72
23.89
5
21.69
FCF yield (avg)%
18.87
20.28
18.81
17.59
16.34
16.95
15.56
17.42
16.31
16.46
6.46
16.46
17.19
62
13.83
FCF margin%
13.82
16.00
18.40
18.43
20.70
18.13
16.19
15.64
17.81
20.53
6.33
17.81
17.97
75
1.228
FCF / Net incomex
1.140
1.245
1.318
1.261
1.425
1.602
1.607
1.532
1.579
1.774
1.512
1.602
1.478
54
2.79
ROIC%
15.76
17.61
18.56
16.14
13.18
13.94
14.03
14.10
15.08
16.60
6.42
14.10
15.42
87
18.53
Return on equity%
7.13
8.89
8.77
8.91
10.54
13.08
10.79
9.45
11.92
9.77
28.31
10.79
9.61
78
28.23
Return on assets%
6.36
6.71
8.80
10.36
13.03
14.75
12.13
13.68
11.58
12.26
13.62
12.26
11.85
44
0.76
EPS₹
5.56
5.84
6.43
6.53
6.28
6.33
6.20
5.96
7.03
7.75
0.80
4.27%
4.66%
—
26.31
EPS growth%
10.38
11.95
11.15
10.29
8.43
9.22
12.19
14.39
13.69
11.02
2.63
12.19
11.09
63
2.65
Bookvalue per sh₹
0.70
0.62
0.56
0.49
0.42
0.39
0.34
0.32
0.28
0.29
3.80
(7.48%)
(9.44%)
—
1.87
FCF per share₹
1.99
1.99
2.07
2.13
2.07
2.11
2.17
2.43
2.74
2.75
2.83
5.85%
4.63%
—
0.80
Dividend per sh₹
0.76
0.77
0.76
0.76
0.80
0.86
0.87
0.83
0.87
0.77
2.04
(0.95%)
(0.90%)
—
19.92
Div yield (avg)%
28.48
27.85
27.85
29.22
28.67
30.82
30.51
28.21
29.23
27.98
28.83
29.23
28.58
83
12.00
Payout ratio%
5.07
3.66
2.67
2.29
0.40
0.66
0.40
2.11
4.87
6.59
3.21
2.11
2.48
10
86.19
Shares (diluted)M
90.05
101.9
115.5
119.6
112.4
120.3
134.7
146.8
142.0
150.0
86.12
5.95%
6.04%
36
16.80
Buyback yield%
27.23
28.46
30.77
30.87
32.95
31.28
31.74
30.64
28.58
31.35
28.30
31.28
30.82
68
0.231
D/E ratiox
2.563
2.795
2.802
2.759
3.006
3.172
3.550
4.038
4.854
5.230
1.504
4.038
3.089
65
0.342
Enterprise value₹B
1.301
1.418
1.513
1.741
2.007
2.330
2.402
2.533
2.487
2.350
0.748
3.20%
6.71%
39
773.5
LT debt₹M
672.1
597.1
629.0
589.5
592.7
611.3
677.8
723.5
693.9
618.2
489.2
0.85%
(1.23%)
88
Revenue
₹945.2M
4.81%
1.00×
Cost of revenue
₹534.0M
4.61%
0.98×
Operating expenses
₹124.8M
5.14%
1.03×
Goodwill & intangibles
17.04%