439.9
Revenue₹M
306.3
321.8
337.5
346.8
365.6
377.3
399.6
409.3
426.6
432.4
482.1
3.41%
3.81%
46
21.46
Revenue growth%
20.36
22.62
25.46
22.82
23.79
23.08
25.16
27.28
25.43
23.13
16.22
25.16
23.46
19
19.06
Gross margin%
17.82
15.29
17.16
16.20
16.11
15.96
15.11
12.60
12.51
12.83
7.41
12.83
15.63
28
19.98
Operating margin%
26.76
23.82
26.65
29.34
26.41
29.16
29.33
27.57
29.69
31.06
21.33
29.33
28.36
69
21.23
Net margin%
8.30
8.20
6.77
4.70
3.42
5.49
5.31
2.71
0.61
2.09
25.46
2.71
5.01
28
14.34
P/E ratio (avg)x
11.84
10.24
8.964
8.285
8.538
7.831
8.118
7.365
7.260
7.578
17.06
7.578
8.202
34
20.81
EV/EBITx
12.14
13.05
15.72
16.82
16.36
16.46
18.52
19.76
23.42
23.97
12.61
19.76
16.64
18
19.45
FCF yield (avg)%
4.70
7.69
6.31
8.92
7.95
6.00
5.76
6.71
4.41
4.13
7.62
5.76
6.16
50
6.98
FCF margin%
7.61
10.27
9.87
10.45
12.46
15.46
15.02
12.85
9.88
12.56
18.31
12.85
11.45
79
0.103
FCF / Net incomex
1.087
1.223
1.326
1.417
1.498
1.531
1.703
1.779
1.988
2.096
0.598
1.779
1.515
36
5.87
ROIC%
16.34
17.95
18.70
18.70
21.16
21.52
21.73
22.53
22.35
19.83
7.18
21.73
20.49
65
8.73
Return on equity%
6.32
4.87
5.60
5.26
3.03
0.75
0.40
0.40
0.54
0.68
8.24
0.54
1.89
24
16.58
Return on assets%
13.84
14.69
12.71
12.93
12.04
11.89
14.46
17.12
19.10
17.96
27.24
17.12
14.15
80
0.58
EPS₹
1.70
1.85
1.83
1.70
1.86
1.96
2.20
2.43
2.51
2.66
0.61
7.38%
4.90%
—
7.27
EPS growth%
5.40
3.34
5.10
4.70
6.21
8.04
5.16
6.60
6.00
6.95
22.83
6.60
5.70
61
0.56
Bookvalue per sh₹
1.25
1.40
1.55
1.70
1.92
2.02
2.13
2.08
2.37
2.72
1.33
7.17%
8.00%
—
1.56
FCF per share₹
0.44
0.44
0.49
0.55
0.59
0.68
0.77
0.78
0.75
0.72
0.99
4.29%
6.95%
—
1.56
Dividend per sh₹
0.27
0.26
0.25
0.24
0.23
0.23
0.27
0.26
0.28
0.28
0.71
3.73%
(0.23%)
—
28.30
Div yield (avg)%
5.67
8.51
6.28
4.24
6.53
7.53
10.49
11.30
11.17
12.82
13.15
11.17
8.02
93
21.96
Payout ratio%
10.13
10.73
8.56
6.23
4.53
5.95
4.34
4.73
4.37
4.06
4.71
4.37
5.34
63
98.52
Shares (diluted)M
151.3
170.2
172.7
192.8
201.4
240.7
289.7
315.0
327.6
373.0
96.33
13.12%
10.25%
7
5.90
Buyback yield%
2.65
3.69
6.27
4.79
3.89
6.02
5.65
2.80
4.31
1.98
19.85
4.31
4.10
21
0.728
D/E ratiox
2.242
2.513
2.911
2.982
3.167
3.592
3.925
3.986
4.587
5.422
0.331
3.986
3.380
10
0.227
Enterprise value₹B
0.826
0.834
0.964
0.973
1.117
1.340
1.578
1.853
1.909
2.209
0.439
14.62%
12.44%
43
358.2
LT debt₹M
253.0
242.6
223.5
197.8
211.1
219.4
210.8
228.6
228.6
207.6
438.0
(0.34%)
(1.20%)
23
Revenue
₹432.4M
3.81%
1.00×
Cost of revenue
₹295.8M
3.71%
0.99×
Operating expenses
₹64.34M
3.32%
0.95×
Goodwill & intangibles
18.79%
Spread over hurdle
(8.86%)