108.5
Revenue₹M
142.9
155.3
163.5
170.0
179.1
192.7
206.4
221.2
233.5
243.2
111.1
6.31%
5.96%
31
6.04
Revenue growth%
7.86
9.16
12.06
11.15
8.18
10.60
8.84
8.78
8.40
8.90
9.27
8.84
8.87
28
19.00
Gross margin%
17.84
16.56
14.33
14.48
12.34
9.40
9.17
7.42
9.93
11.47
6.26
9.40
11.91
71
12.79
Operating margin%
21.98
23.88
23.10
24.34
24.12
23.54
21.02
23.67
20.77
21.87
10.27
21.87
23.32
42
12.29
Net margin%
7.35
8.85
11.08
10.94
10.51
8.15
6.74
6.21
3.84
6.03
28.27
6.21
7.75
17
6.192
P/E ratio (avg)x
11.83
12.43
12.14
12.16
13.08
11.12
10.30
10.09
8.982
8.592
27.40
10.09
11.47
5
27.69
EV/EBITx
16.52
17.66
19.31
19.73
20.81
22.93
25.83
29.24
28.65
31.58
22.95
28.65
21.87
46
22.69
FCF yield (avg)%
11.34
12.19
10.87
10.02
11.95
9.09
9.57
7.98
8.28
6.99
20.52
8.28
9.79
61
19.82
FCF margin%
8.26
9.35
8.76
9.02
11.72
9.86
12.22
13.08
11.61
10.59
27.27
11.61
10.22
8
0.877
FCF / Net incomex
0.664
0.737
0.743
0.732
0.792
0.810
0.759
0.819
0.761
0.835
0.656
0.810
0.760
50
26.59
ROIC%
2.22
1.23
0.75
0.40
0.40
0.40
2.62
4.01
5.57
6.07
27.13
4.01
1.73
60
10.83
Return on equity%
29.62
29.72
32.24
33.41
35.44
35.45
33.69
31.88
30.16
32.00
28.71
32.00
32.12
35
27.13
Return on assets%
14.04
15.57
13.27
13.57
13.16
13.36
11.26
11.28
13.04
13.08
15.94
13.04
13.22
83
0.15
EPS₹
0.15
0.13
0.13
0.11
0.11
0.09
0.09
0.09
0.08
0.08
0.16
(5.01%)
(6.48%)
—
19.83
EPS growth%
31.56
32.81
31.77
32.90
30.71
33.58
36.10
34.43
35.42
35.84
18.22
35.42
33.24
60
0.14
Bookvalue per sh₹
0.34
0.32
0.29
0.31
0.30
0.30
0.31
0.33
0.38
0.42
0.18
6.66%
2.73%
—
0.16
FCF per share₹
0.12
0.12
0.10
0.11
0.11
0.10
0.10
0.10
0.09
0.10
0.30
(3.35%)
(2.34%)
—
0.29
Dividend per sh₹
0.18
0.17
0.20
0.24
0.23
0.27
0.26
0.26
0.30
0.34
0.10
8.01%
6.79%
—
5.76
Div yield (avg)%
28.10
28.12
25.95
24.10
22.83
22.81
24.14
21.88
20.41
22.63
23.11
22.63
23.47
54
23.39
Payout ratio%
23.47
23.10
23.39
25.37
27.71
29.41
27.61
30.50
27.84
27.43
15.67
27.84
27.52
53
728.8
Shares (diluted)M
678.1
679.7
735.2
660.6
575.9
526.5
529.6
551.2
559.2
547.6
691.0
(1.00%)
(1.33%)
95
19.91
Buyback yield%
5.98
7.74
8.48
9.40
11.27
13.48
14.83
15.96
14.81
16.04
16.59
14.83
12.37
65
1.199
D/E ratiox
0.880
0.800
0.715
0.658
0.648
0.703
0.620
0.604
0.619
0.633
0.406
0.620
0.653
57
10.66
Enterprise value₹M
81.15
70.81
75.91
77.11
78.22
85.74
79.99
71.38
70.62
61.38
145.4
(4.73%)
(2.35%)
18
182.5
LT debt₹M
89.66
91.85
106.8
115.5
133.2
151.1
164.0
191.2
187.2
207.6
137.3
9.28%
9.92%
17
Revenue
₹243.2M
5.96%
1.00×
Cost of revenue
₹170.2M
5.96%
1.00×
Operating expenses
₹51.47M
6.43%
1.04×
Spread over hurdle
(5.99%)