44.37
Revenue₹M
424.9
429.9
439.9
449.6
465.8
460.9
470.8
484.8
497.2
501.8
47.03
1.50%
1.76%
63
16.30
Revenue growth%
14.32
16.62
14.71
15.70
16.27
17.40
14.61
11.94
13.83
14.85
21.44
14.61
14.78
49
8.06
Gross margin%
1.26
0.40
1.39
0.40
0.40
1.28
1.55
0.40
3.19
5.86
14.03
1.55
1.27
86
27.45
Operating margin%
2.74
3.54
0.77
1.42
0.40
1.47
2.27
0.40
1.72
0.40
11.00
1.47
1.45
12
18.02
Net margin%
22.70
21.74
23.13
22.56
22.59
19.86
20.50
20.58
19.53
19.43
28.51
19.86
21.16
47
10.56
P/E ratio (avg)x
31.57
32.55
30.48
26.49
27.61
29.68
27.57
26.32
23.20
23.10
20.36
26.32
27.59
16
23.29
EV/EBITx
31.22
31.35
31.87
34.34
36.38
35.66
38.15
33.57
34.91
37.41
12.22
35.66
34.63
65
12.25
FCF yield (avg)%
7.14
7.36
7.00
8.83
10.71
9.23
9.09
9.01
8.76
8.06
21.48
9.01
8.79
78
28.88
FCF margin%
17.43
18.90
21.08
21.77
23.73
21.52
18.83
16.60
17.69
14.78
22.61
17.69
18.86
46
1.421
FCF / Net incomex
1.438
1.536
1.421
1.356
1.386
1.524
1.722
1.828
1.987
1.964
0.633
1.828
1.530
91
22.78
ROIC%
26.46
25.74
23.51
20.52
19.39
18.27
18.51
15.52
12.78
13.02
14.67
15.52
18.95
61
25.44
Return on equity%
4.91
2.96
4.66
6.79
5.65
3.65
2.37
4.92
7.20
4.50
9.00
4.50
4.78
6
2.69
Return on assets%
13.91
14.00
11.93
13.95
15.08
13.62
11.43
13.27
10.83
13.31
13.45
13.27
13.46
22
2.48
EPS₹
2.40
2.12
1.88
2.03
1.85
1.98
1.86
2.03
1.80
1.97
2.62
1.34%
(1.70%)
—
6.80
EPS growth%
15.21
14.86
13.01
11.12
9.99
8.29
7.55
8.15
6.93
7.17
15.80
7.55
9.14
26
7.61
Bookvalue per sh₹
1.72
1.71
1.85
1.60
1.60
1.70
1.81
1.86
1.63
1.44
5.52
(2.08%)
(3.17%)
—
7.04
FCF per share₹
4.76
5.29
5.73
6.17
6.80
7.42
6.82
6.31
6.53
6.99
3.78
0.55%
3.84%
—
2.02
Dividend per sh₹
15.62
16.19
16.49
19.05
20.23
20.78
22.85
26.99
27.19
26.25
5.78
5.35%
7.18%
—
6.47
Div yield (avg)%
15.70
14.25
15.41
14.72
14.77
15.97
13.58
16.46
17.07
17.57
18.68
16.46
15.55
8
25.52
Payout ratio%
30.38
32.12
34.56
36.58
36.87
34.09
33.67
35.19
33.69
30.75
6.33
33.69
33.89
64
24.03
Shares (diluted)M
34.02
35.77
42.68
51.27
60.62
63.38
67.14
69.52
84.36
95.77
24.37
9.58%
11.55%
35
29.98
Buyback yield%
23.24
23.51
22.77
23.90
23.07
20.51
21.64
20.16
19.27
16.92
11.25
20.16
22.20
44
1.714
D/E ratiox
0.428
0.483
0.569
0.617
0.697
0.810
0.940
1.100
1.206
1.338
0.494
1.100
0.753
13
501.6
Enterprise value₹M
60.10
56.63
53.38
57.78
57.39
57.51
53.85
47.09
50.35
49.93
139.8
(2.75%)
(1.71%)
92
0.087
LT debt₹B
0.661
0.643
0.738
0.738
0.768
0.889
0.878
0.848
0.966
1.041
0.353
6.26%
4.55%
32
Revenue
₹501.8M
1.76%
1.00×
Cost of revenue
₹351.3M
1.76%
1.00×
Operating expenses
₹97.78M
2.31%
1.05×
Cash and investments
16.64%
Spread over hurdle
41.54%