686.2
Revenue₹M
708.5
716.7
712.1
727.7
753.8
766.7
798.3
804.7
826.1
831.6
739.3
1.99%
1.69%
51
25.89
Revenue growth%
0.40
0.40
2.61
0.47
1.45
0.40
0.40
0.42
0.40
0.40
11.80
0.40
0.40
61
18.60
Gross margin%
18.24
19.97
20.50
21.03
22.16
20.06
17.22
18.46
18.72
19.55
19.51
18.72
19.76
21
26.53
Operating margin%
19.75
17.53
16.75
16.01
17.26
19.83
20.21
22.12
22.26
23.16
13.74
22.12
19.79
49
27.22
Net margin%
29.65
32.26
32.85
31.10
31.02
31.73
31.78
31.41
32.03
33.38
10.77
31.78
31.76
48
27.26
P/E ratio (avg)x
23.21
26.48
27.44
30.77
36.22
40.88
46.83
48.02
50.63
53.52
24.82
48.02
38.55
82
28.58
EV/EBITx
44.01
50.85
55.83
56.11
53.19
55.97
57.24
57.56
61.26
67.21
8.623
57.56
56.04
45
4.59
FCF yield (avg)%
8.98
11.02
11.75
14.07
16.27
13.78
16.26
14.49
17.17
18.40
8.67
16.26
14.28
78
20.58
FCF margin%
21.73
24.09
22.98
25.45
28.07
26.35
28.45
26.86
25.52
24.93
14.81
26.35
25.49
36
1.245
FCF / Net incomex
2.324
2.544
2.428
2.646
2.937
3.219
3.123
3.296
3.481
4.002
0.659
3.296
3.030
7
9.36
ROIC%
23.41
25.20
26.60
24.90
22.57
21.86
24.34
26.03
26.34
23.67
22.73
24.34
24.62
35
29.39
Return on equity%
13.56
14.29
12.79
15.36
14.58
14.88
13.41
15.48
17.64
17.99
6.26
15.48
14.73
55
19.24
Return on assets%
16.24
18.65
17.17
18.74
20.07
21.92
19.23
21.86
18.93
17.13
10.34
19.23
18.83
23
7.77
EPS₹
17.22
16.45
18.34
17.52
20.35
23.46
26.74
25.18
24.32
26.94
8.36
5.77%
5.91%
—
9.89
EPS growth%
11.16
11.18
12.29
14.97
13.94
12.67
10.08
8.96
7.53
8.38
10.52
8.96
11.17
9
8.58
Bookvalue per sh₹
28.68
30.94
34.98
39.60
42.64
42.70
45.75
50.13
55.70
59.57
4.70
6.92%
8.73%
—
3.43
FCF per share₹
9.68
10.25
11.26
11.34
13.14
14.85
14.20
16.44
19.64
21.45
16.48
10.30%
8.61%
—
13.15
Dividend per sh₹
18.97
20.29
21.03
22.73
24.01
27.80
26.68
27.49
31.65
33.48
8.12
6.88%
7.12%
—
18.12
Div yield (avg)%
15.59
12.77
15.34
16.67
13.79
12.41
13.85
16.02
16.20
17.00
27.54
16.02
15.47
18
18.06
Payout ratio%
17.62
18.60
17.33
18.88
20.54
18.28
20.70
23.35
25.06
23.99
24.78
23.35
19.71
20
20.86
Shares (diluted)M
31.14
32.30
34.66
40.01
46.11
47.97
55.55
60.58
64.02
69.92
21.34
8.68%
10.16%
20
14.91
Buyback yield%
31.00
30.62
27.82
25.57
23.90
23.93
23.14
20.21
18.34
16.90
11.56
20.21
23.91
28
1.286
D/E ratiox
0.928
1.090
1.044
1.055
1.110
1.106
1.117
1.205
1.169
1.276
1.641
1.169
1.108
18
295.5
Enterprise value₹M
43.63
41.13
40.45
41.90
36.12
31.96
31.18
27.69
27.24
26.68
96.87
(5.88%)
(5.30%)
20
93.44
LT debt₹M
477.6
494.6
529.1
601.7
702.0
790.5
792.2
775.8
880.8
977.5
62.19
6.84%
8.90%
61
Revenue
₹831.6M
1.69%
1.00×
Cost of revenue
₹566.3M
1.74%
1.01×
Operating expenses
₹107.4M
0.37%
0.88×
Property and equipment
15.06%
Spread over hurdle
(7.72%)