641.5
Revenue₹M
712.2
745.4
760.5
795.5
832.4
847.7
884.4
919.3
933.7
983.6
671.9
3.40%
3.84%
71
13.53
Revenue growth%
9.79
11.43
8.67
6.37
5.44
7.26
5.93
5.94
6.35
5.36
19.84
5.94
6.36
29
2.39
Gross margin%
16.56
16.42
18.59
16.46
18.32
19.21
21.97
20.87
19.95
21.26
15.07
20.87
18.90
62
15.72
Operating margin%
30.10
30.87
31.26
33.73
32.20
34.58
31.60
32.53
35.46
37.70
11.53
34.58
32.36
10
20.36
Net margin%
17.15
17.55
14.58
12.19
9.41
7.33
6.88
7.78
7.80
10.25
14.09
7.78
9.83
15
27.32
P/E ratio (avg)x
13.84
14.55
14.46
14.21
13.35
14.92
16.11
15.13
16.55
18.24
34.44
16.11
14.73
17
29.77
EV/EBITx
25.76
26.34
28.57
31.43
35.93
42.27
44.05
50.34
49.33
56.95
37.41
49.33
39.10
19
12.07
FCF yield (avg)%
25.50
24.52
25.47
27.25
26.18
25.69
26.32
24.03
22.03
23.33
29.62
24.03
25.49
52
9.27
FCF margin%
0.90
1.07
0.96
0.40
0.40
0.40
1.76
3.14
3.93
5.38
6.38
3.14
1.01
32
1.017
FCF / Net incomex
1.078
0.981
0.939
0.881
0.865
0.946
0.890
0.927
1.025
1.052
1.624
0.946
0.943
46
23.20
ROIC%
31.86
31.36
34.19
33.81
32.84
33.40
32.79
30.64
28.80
26.84
2.04
30.64
32.32
14
18.55
Return on equity%
0.40
2.95
1.32
1.87
0.80
1.47
0.40
0.40
0.40
0.40
25.82
0.40
0.60
21
25.26
Return on assets%
34.50
36.60
37.78
36.54
38.84
39.70
42.35
45.11
43.24
42.83
15.62
42.83
39.27
11
15.22
EPS₹
12.30
13.39
13.47
12.32
11.12
12.03
12.76
13.49
14.73
14.79
16.76
5.87%
0.63%
—
10.82
EPS growth%
21.20
18.52
19.99
21.13
22.94
21.53
22.96
21.23
20.11
17.95
7.49
21.23
21.17
58
3.12
Bookvalue per sh₹
11.52
12.82
14.16
15.04
15.21
17.91
19.80
22.99
27.42
31.50
7.09
15.68%
12.15%
—
7.39
FCF per share₹
26.49
29.13
34.82
36.12
40.88
39.36
40.37
43.26
41.58
48.41
4.98
3.44%
5.93%
—
16.45
Dividend per sh₹
4.64
4.55
5.38
5.95
6.08
7.05
8.13
8.57
10.16
11.44
5.81
13.47%
9.49%
—
20.39
Div yield (avg)%
13.76
11.68
14.38
13.29
11.46
9.47
11.84
9.45
11.34
8.40
7.12
9.47
11.57
47
4.75
Payout ratio%
18.23
16.67
18.90
16.81
18.74
16.75
15.45
17.42
16.82
18.52
23.22
16.82
17.12
74
31.50
Shares (diluted)M
36.54
40.08
41.69
45.03
46.42
48.96
51.21
46.96
51.56
55.08
32.23
3.48%
4.70%
11
11.87
Buyback yield%
22.36
23.03
25.62
26.82
24.33
23.90
23.20
23.11
25.81
25.55
25.68
23.90
24.12
59
0.584
D/E ratiox
0.263
0.284
0.278
0.276
0.246
0.240
0.233
0.226
0.232
0.230
1.419
0.232
0.243
14
0.381
Enterprise value₹B
0.074
0.069
0.072
0.068
0.070
0.064
0.064
0.061
0.057
0.049
1.221
(6.97%)
(3.80%)
84
704.3
LT debt₹M
166.9
160.0
146.7
134.0
124.4
126.5
142.6
138.4
151.9
146.4
757.2
3.31%
(1.39%)
66
Revenue
₹983.6M
3.84%
1.00×
Cost of revenue
₹688.5M
4.00%
1.02×
Operating expenses
₹97.45M
2.99%
0.92×
Spread over hurdle
(4.45%)