141.9
Revenue₹M
152.3
165.0
177.6
188.5
201.2
217.2
230.8
254.3
281.0
303.3
152.9
8.55%
7.90%
89
13.12
Revenue growth%
23.94
22.13
22.88
22.97
24.18
26.58
24.34
23.71
26.08
23.92
26.75
24.34
23.93
83
12.96
Gross margin%
5.02
2.69
2.01
4.36
2.07
3.55
2.79
3.10
0.40
0.40
14.52
2.79
2.74
37
7.67
Operating margin%
24.41
21.84
19.03
18.75
19.70
20.85
18.42
20.87
21.46
19.57
9.95
20.85
20.28
40
10.23
Net margin%
19.68
18.49
20.16
17.86
19.11
19.20
18.31
15.51
15.74
15.83
11.18
15.83
18.40
43
17.36
P/E ratio (avg)x
35.96
34.74
32.84
31.97
28.76
31.39
31.80
29.44
29.83
29.51
20.51
29.83
31.60
83
27.08
EV/EBITx
44.22
50.84
51.34
52.26
60.66
59.33
66.00
75.30
84.35
99.29
16.58
75.30
60.00
90
17.17
FCF yield (avg)%
6.10
4.50
3.30
2.54
4.35
5.84
7.15
5.35
4.89
7.70
12.25
5.84
5.12
54
22.89
FCF margin%
17.10
19.00
16.88
19.23
18.91
17.51
17.51
18.51
20.22
18.79
8.43
18.51
18.65
8
1.257
FCF / Net incomex
2.268
2.505
2.539
2.877
2.986
3.236
3.903
4.032
4.147
4.442
1.269
4.032
3.111
16
9.33
ROIC%
10.44
7.85
7.71
6.28
9.13
8.68
6.64
9.11
7.81
5.49
23.55
7.81
7.83
39
27.77
Return on equity%
17.65
20.64
19.61
19.44
16.65
19.19
16.47
16.55
14.52
16.66
26.58
16.55
17.15
90
13.25
Return on assets%
18.45
17.02
15.39
17.82
17.15
19.64
19.12
19.93
18.62
20.08
12.78
19.64
18.53
23
0.31
EPS₹
0.24
0.20
0.19
0.18
0.16
0.16
0.16
0.15
0.16
0.16
0.32
0.16%
(3.63%)
—
29.41
EPS growth%
27.92
27.11
25.34
26.62
26.30
24.60
22.76
21.42
19.88
21.05
27.44
21.42
24.97
26
0.56
Bookvalue per sh₹
0.87
0.84
0.88
0.87
0.87
0.95
0.86
0.91
0.79
0.78
0.79
(2.08%)
(0.97%)
—
0.13
FCF per share₹
0.59
0.64
0.60
0.59
0.65
0.63
0.59
0.57
0.57
0.60
0.82
(1.80%)
0.54%
—
0.73
Dividend per sh₹
0.74
0.88
1.02
1.18
1.20
1.31
1.41
1.37
1.38
1.40
0.39
3.01%
7.03%
—
18.45
Div yield (avg)%
32.75
34.97
37.23
38.71
36.50
38.08
40.04
37.32
35.41
32.90
15.95
37.32
36.87
46
6.66
Payout ratio%
9.07
6.68
8.52
10.74
11.00
10.55
11.44
12.28
11.31
10.51
6.61
11.31
10.64
44
237.0
Shares (diluted)M
304.1
278.3
249.0
237.2
216.1
212.6
228.3
218.9
241.5
226.2
236.1
0.92%
(1.95%)
24
12.36
Buyback yield%
4.13
6.34
3.84
6.03
8.50
6.51
9.05
8.43
7.83
6.66
28.21
7.83
6.59
92
1.641
D/E ratiox
0.263
0.266
0.258
0.222
0.215
0.226
0.223
0.215
0.232
0.216
0.230
0.223
0.224
11
30.90
Enterprise value₹M
225.2
233.2
250.7
267.7
289.2
312.9
300.5
328.8
336.6
310.4
30.97
1.43%
2.94%
89
244.2
LT debt₹M
234.5
209.1
183.5
182.2
161.6
176.6
174.4
154.0
136.2
133.4
227.0
(3.77%)
(6.23%)
58
Revenue
₹303.3M
7.90%
1.00×
Cost of revenue
₹148.9M
7.69%
0.98×
Operating expenses
₹70.04M
7.82%
0.99×
Goodwill & intangibles
17.32%
Cash and investments
17.24%
Spread over hurdle
13.47%