304.2
Revenue₹M
373.8
369.1
378.6
385.9
383.5
377.1
380.2
377.7
386.8
388.1
316.5
0.24%
0.52%
78
15.70
Revenue growth%
13.47
11.55
9.75
10.36
7.57
9.53
8.83
6.54
5.48
8.08
4.54
8.08
9.18
93
7.76
Gross margin%
11.51
13.19
11.01
10.95
11.11
13.89
14.19
16.03
16.39
14.30
9.92
14.30
13.54
15
15.06
Operating margin%
0.40
0.40
0.81
2.82
3.41
4.44
3.23
1.96
0.40
3.23
20.53
3.23
2.39
19
7.92
Net margin%
10.52
10.94
11.23
12.56
14.91
14.16
15.25
12.83
15.77
15.94
3.65
15.25
13.50
19
21.67
P/E ratio (avg)x
27.75
25.84
27.57
28.26
27.03
24.83
24.19
21.58
19.59
19.33
23.76
21.58
25.33
53
8.064
EV/EBITx
48.88
57.32
61.94
67.44
69.48
83.76
88.91
87.51
98.05
113.2
6.816
88.91
76.62
52
13.09
FCF yield (avg)%
24.79
26.49
25.98
24.62
26.15
23.86
22.42
25.11
27.26
27.30
9.82
25.11
25.54
74
11.68
FCF margin%
11.20
10.14
11.90
14.08
11.30
8.36
9.73
11.52
13.79
15.29
10.66
11.52
11.41
9
1.003
FCF / Net incomex
0.645
0.719
0.821
0.820
0.958
1.019
1.031
1.037
1.072
1.205
0.259
1.037
0.988
72
29.28
ROIC%
25.04
27.73
26.80
24.73
25.33
24.01
24.78
22.71
21.10
22.53
6.08
22.71
24.76
73
27.58
Return on equity%
2.11
1.19
3.93
1.98
0.45
0.40
1.17
0.40
0.40
0.40
24.33
0.40
0.81
71
18.37
Return on assets%
4.20
6.23
6.34
8.72
5.81
4.51
3.77
4.75
3.87
1.99
17.71
3.87
4.63
42
0.36
EPS₹
0.45
0.48
0.43
0.46
0.42
0.44
0.42
0.36
0.31
0.27
0.37
(8.72%)
(5.92%)
—
26.43
EPS growth%
21.89
23.17
25.46
27.42
29.78
30.76
32.56
34.13
32.50
32.59
5.35
32.56
30.27
76
0.63
Bookvalue per sh₹
0.46
0.47
0.49
0.56
0.54
0.60
0.59
0.57
0.61
0.68
0.37
4.73%
5.39%
—
0.41
FCF per share₹
0.50
0.58
0.56
0.52
0.57
0.57
0.55
0.59
0.61
0.62
0.75
1.87%
2.89%
—
0.31
Dividend per sh₹
1.90
1.89
2.18
2.52
2.49
2.92
3.25
3.14
3.35
3.40
0.86
6.42%
6.64%
—
3.72
Div yield (avg)%
8.94
10.51
9.84
7.89
10.29
7.74
5.51
7.84
7.39
4.67
22.24
7.39
7.86
49
29.49
Payout ratio%
5.38
2.90
0.62
0.40
0.40
0.40
1.14
1.53
3.22
2.07
9.68
1.53
1.34
63
108.8
Shares (diluted)M
161.9
176.9
178.7
186.4
192.2
229.0
232.7
266.0
263.1
313.0
113.4
10.24%
7.23%
64
24.75
Buyback yield%
5.45
8.42
9.07
10.61
7.80
10.50
13.18
11.88
10.41
8.90
6.70
10.50
9.74
41
0.942
D/E ratiox
1.228
1.439
1.693
1.811
1.822
2.136
2.276
2.253
2.636
2.884
1.552
2.276
1.979
91
130.3
Enterprise value₹M
282.8
313.7
374.8
447.8
475.8
512.2
611.4
719.4
692.9
712.3
172.9
8.41%
10.68%
32
317.1
LT debt₹M
34.55
33.91
36.26
34.35
33.31
31.84
29.69
26.80
25.21
22.79
48.38
(7.31%)
(3.66%)
93
Revenue
₹388.1M
0.52%
1.00×
Cost of revenue
₹271.7M
0.52%
1.00×
Operating expenses
₹84.45M
0.49%
1.00×
Cash and investments
17.53%
Spread over hurdle
(7.39%)