135.5
Revenue₹M
229.5
245.5
256.6
270.2
283.2
295.0
306.2
320.5
347.9
373.9
144.5
5.71%
5.77%
80
13.03
Revenue growth%
5.01
2.63
0.52
0.40
3.36
0.97
2.51
4.56
7.49
9.83
27.29
4.56
2.99
77
28.15
Gross margin%
17.38
16.28
18.14
20.77
23.00
21.20
20.29
22.16
23.78
25.30
13.18
22.16
20.98
29
15.66
Operating margin%
4.13
3.98
5.31
2.39
4.61
6.43
4.71
6.29
6.54
4.57
18.63
6.29
4.66
49
24.65
Net margin%
5.18
6.68
3.97
1.02
0.40
0.40
1.56
3.99
4.85
5.88
8.51
3.99
3.98
73
8.642
P/E ratio (avg)x
30.57
30.03
31.56
29.57
28.31
32.16
30.23
32.14
34.19
35.92
29.85
32.16
31.07
22
17.48
EV/EBITx
21.34
20.46
22.07
22.71
22.65
24.19
24.86
23.74
22.41
20.76
6.939
23.74
22.53
32
2.80
FCF yield (avg)%
22.02
23.32
25.07
24.47
22.76
23.66
26.49
28.20
25.85
25.09
24.96
25.85
24.77
32
14.47
FCF margin%
23.16
22.94
23.12
25.53
22.97
22.30
20.33
18.69
21.16
20.35
24.06
20.35
22.62
43
0.749
FCF / Net incomex
1.185
1.327
1.446
1.439
1.581
1.565
1.627
1.815
1.767
1.986
0.470
1.767
1.573
91
8.69
ROIC%
19.66
22.61
22.41
20.38
18.34
18.83
20.82
23.35
24.04
26.77
9.20
23.35
21.62
51
8.11
Return on equity%
17.05
14.15
15.97
13.75
10.92
10.90
10.04
11.05
8.63
7.22
25.06
10.04
10.98
63
2.42
Return on assets%
11.54
11.52
12.23
13.69
14.72
17.16
18.79
19.53
18.08
17.52
22.43
18.08
15.94
69
0.04
EPS₹
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(0.31%)
(3.46%)
—
12.20
EPS growth%
7.61
6.39
5.36
5.34
7.20
9.39
9.11
9.18
7.53
6.49
6.37
9.11
7.36
51
0.20
Bookvalue per sh₹
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.20
(5.08%)
(2.25%)
—
0.16
FCF per share₹
0.32
0.38
0.44
0.43
0.46
0.47
0.56
0.56
0.65
0.78
0.16
11.06%
9.70%
—
0.11
Dividend per sh₹
0.23
0.25
0.24
0.24
0.25
0.26
0.24
0.26
0.28
0.25
0.13
(0.53%)
1.10%
—
18.23
Div yield (avg)%
27.72
26.80
27.24
29.11
26.77
28.83
30.31
30.56
31.50
31.84
11.17
30.56
28.97
70
17.55
Payout ratio%
34.53
34.35
36.45
37.44
36.53
36.52
35.77
38.24
40.25
42.68
24.68
38.24
36.52
41
0.595
Shares (diluted)B
0.712
0.836
0.912
1.076
1.094
1.293
1.291
1.540
1.850
1.838
0.588
10.94%
9.96%
42
16.23
Buyback yield%
28.24
25.95
26.65
26.36
28.48
29.94
28.55
31.01
32.94
31.45
10.10
31.01
28.52
65
1.181
D/E ratiox
0.661
0.742
0.775
0.742
0.714
0.806
0.948
0.905
0.974
0.973
0.881
0.948
0.791
28
18.36
Enterprise value₹M
154.4
172.6
190.5
190.2
207.9
229.8
256.3
261.5
296.6
330.7
122.5
9.73%
8.84%
40
57.52
LT debt₹M
129.3
139.6
148.2
146.2
144.5
141.9
147.7
147.1
154.0
152.2
246.7
1.05%
0.78%
78
Revenue
₹373.9M
5.77%
1.00×
Cost of revenue
₹196.6M
5.98%
1.02×
Operating expenses
₹49.99M
5.09%
0.94×
Goodwill & intangibles
14.04%