260.0
Revenue₹M
329.3
338.3
350.9
355.6
360.0
366.0
375.1
388.0
398.1
411.3
269.0
2.70%
2.39%
89
2.69
Revenue growth%
20.75
22.23
23.80
23.38
22.31
21.53
19.59
21.07
20.80
18.13
9.16
20.80
21.30
54
13.99
Gross margin%
10.63
11.29
13.06
11.79
11.07
12.27
13.53
16.44
19.07
21.75
9.21
16.44
12.66
54
16.21
Operating margin%
19.78
20.15
18.55
16.87
16.53
13.84
15.14
16.29
15.16
13.74
24.32
15.14
16.41
7
2.56
Net margin%
16.99
19.02
18.26
20.73
18.22
17.51
17.18
15.74
14.54
12.65
22.73
15.74
17.34
25
25.95
P/E ratio (avg)x
19.07
18.81
21.03
24.35
26.72
27.79
26.83
27.97
27.14
27.80
11.94
27.79
26.77
87
29.53
EV/EBITx
17.26
18.45
19.92
21.27
21.39
21.03
20.40
19.67
18.05
16.80
21.10
19.67
19.79
90
6.77
FCF yield (avg)%
16.29
15.38
15.38
13.21
14.92
17.34
14.73
12.66
13.09
12.74
13.86
13.09
14.83
10
14.99
FCF margin%
8.87
7.11
4.11
6.18
6.94
6.44
4.10
6.32
6.28
8.80
22.18
6.32
6.38
6
1.581
FCF / Net incomex
0.632
0.636
0.633
0.592
0.547
0.600
0.531
0.594
0.611
0.671
1.430
0.600
0.606
18
2.78
ROIC%
0.40
0.40
3.26
1.20
2.01
0.45
0.40
0.40
0.40
0.87
24.01
0.40
0.42
40
28.05
Return on equity%
10.96
12.21
13.84
13.93
12.40
9.41
10.49
13.33
12.56
11.09
14.15
11.09
12.30
12
8.14
Return on assets%
10.68
8.09
8.29
10.30
12.01
10.21
9.93
8.44
10.78
13.10
5.86
10.21
10.26
11
0.88
EPS₹
1.36
1.29
1.20
1.24
1.28
1.23
1.23
1.21
1.19
1.14
0.98
(2.40%)
(1.05%)
—
12.01
EPS growth%
12.65
15.00
14.69
14.10
11.39
8.55
5.99
4.63
5.83
4.06
7.23
5.83
9.97
31
1.02
Bookvalue per sh₹
1.65
1.52
1.40
1.36
1.30
1.20
1.18
1.15
1.15
1.22
0.64
(1.30%)
(2.83%)
—
0.36
FCF per share₹
0.40
0.40
0.35
0.37
0.36
0.33
0.34
0.36
0.36
0.39
1.83
1.74%
(1.23%)
—
1.57
Dividend per sh₹
1.10
0.97
0.93
0.87
0.85
0.72
0.63
0.56
0.56
0.50
0.97
(10.11%)
(8.07%)
—
9.68
Div yield (avg)%
29.75
27.05
29.40
31.36
29.33
30.78
31.51
32.44
33.31
31.94
15.71
31.94
31.07
50
19.08
Payout ratio%
17.47
19.48
17.78
17.09
15.78
14.11
15.93
13.21
13.39
13.55
9.50
13.55
15.86
78
96.53
Shares (diluted)M
111.1
99.69
107.1
94.44
88.99
85.59
93.62
92.72
93.35
95.54
93.73
1.43%
(1.80%)
22
19.54
Buyback yield%
6.19
4.95
5.14
7.96
4.99
6.81
9.70
9.94
11.51
9.81
28.42
9.81
7.38
9
0.319
D/E ratiox
0.529
0.477
0.517
0.460
0.506
0.472
0.439
0.463
0.489
0.441
0.881
0.463
0.475
75
199.5
Enterprise value₹M
19.88
18.75
18.50
19.86
21.50
19.71
20.68
22.00
23.16
26.04
170.0
3.90%
1.78%
37
275.4
LT debt₹M
206.3
177.9
167.4
150.9
139.3
149.5
141.8
144.6
126.5
122.4
19.75
(2.54%)
(6.64%)
67
Revenue
₹411.3M
2.39%
1.00×
Cost of revenue
₹212.5M
2.88%
1.05×
Operating expenses
₹83.66M
1.64%
0.93×
Cash and investments
14.70%
Spread over hurdle
(0.15%)