134.7
Revenue₹M
188.8
203.8
215.7
224.2
236.0
252.2
270.0
283.4
295.8
316.7
143.8
6.06%
5.85%
72
7.57
Revenue growth%
4.42
4.38
6.69
5.04
2.25
3.45
3.32
5.30
3.35
4.51
23.88
3.45
4.40
70
24.20
Gross margin%
0.40
1.65
0.40
0.40
0.40
3.08
4.68
3.44
3.56
5.46
9.31
3.56
2.37
38
16.56
Operating margin%
16.14
17.84
18.64
16.37
16.53
17.39
18.91
20.31
21.61
21.24
24.37
20.31
18.24
47
27.64
Net margin%
22.48
22.68
24.46
25.04
26.79
26.02
24.83
26.31
25.29
24.95
28.75
25.29
25.00
50
26.33
P/E ratio (avg)x
21.65
21.10
22.94
23.81
24.70
26.45
24.36
25.50
22.81
24.31
33.51
24.36
24.06
40
19.58
EV/EBITx
46.27
50.39
56.83
57.47
56.46
66.42
72.92
73.36
80.85
87.05
6.552
73.36
61.94
68
6.51
FCF yield (avg)%
1.90
2.93
2.97
0.98
2.70
2.30
0.93
2.01
3.68
1.08
5.22
2.01
2.16
24
29.03
FCF margin%
26.60
28.10
25.57
28.25
26.59
27.09
28.91
31.44
31.54
31.20
15.42
31.20
28.17
76
0.598
FCF / Net incomex
0.387
0.395
0.363
0.358
0.338
0.332
0.366
0.401
0.396
0.366
1.214
0.366
0.366
66
10.34
ROIC%
11.90
12.74
10.94
8.07
8.06
5.71
5.09
5.64
3.82
6.05
13.57
5.64
7.05
46
21.06
Return on equity%
10.23
11.65
10.36
11.90
13.15
12.06
10.39
9.45
6.75
6.85
22.53
9.45
10.38
26
24.28
Return on assets%
6.67
6.63
3.80
4.91
6.27
6.80
7.75
5.49
2.73
4.10
28.01
5.49
5.88
6
0.03
EPS₹
0.12
0.14
0.13
0.14
0.13
0.13
0.13
0.13
0.13
0.14
0.04
1.19%
0.46%
—
8.20
EPS growth%
31.77
29.31
27.38
26.71
29.65
30.77
28.86
30.25
28.94
29.46
7.20
29.46
29.39
74
0.04
Bookvalue per sh₹
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.53%)
(3.89%)
—
0.10
FCF per share₹
0.10
0.10
0.09
0.10
0.11
0.10
0.11
0.10
0.10
0.11
0.02
0.87%
2.77%
—
0.10
Dividend per sh₹
0.10
0.09
0.10
0.09
0.08
0.07
0.07
0.08
0.07
0.07
0.10
(3.54%)
(3.63%)
—
27.12
Div yield (avg)%
21.62
18.78
19.51
21.94
21.95
24.57
26.53
24.57
25.10
23.64
4.24
24.57
22.80
29
8.60
Payout ratio%
25.10
24.12
25.72
26.51
26.74
28.57
27.61
26.23
27.70
30.53
19.87
27.70
26.62
92
659.3
Shares (diluted)M
489.1
418.2
400.4
339.5
366.9
363.8
390.3
339.6
356.3
330.2
624.7
(2.09%)
(4.96%)
25
16.33
Buyback yield%
24.21
26.90
29.85
27.53
25.14
25.28
25.90
26.27
26.46
28.24
20.67
26.27
26.36
82
1.305
D/E ratiox
1.743
1.654
1.813
1.805
1.747
1.819
1.774
1.643
1.464
1.340
0.213
1.643
1.745
20
155.2
Enterprise value₹M
56.57
57.29
68.35
71.48
78.32
80.34
87.53
102.2
99.83
102.0
119.9
5.44%
7.69%
52
43.94
LT debt₹M
199.5
176.0
168.1
180.6
173.3
164.1
145.6
124.0
110.3
98.61
184.3
(10.67%)
(6.77%)
34
Revenue
₹316.7M
5.85%
1.00×
Cost of revenue
₹184.5M
6.27%
1.04×
Operating expenses
₹34.55M
5.14%
0.93×
Spread over hurdle
29.13%