213.7
Revenue₹M
207.6
210.7
221.6
232.2
236.6
245.1
253.4
260.9
270.0
285.7
230.9
3.84%
3.70%
43
16.55
Revenue growth%
24.45
23.68
22.94
25.84
24.92
25.06
24.70
26.22
28.19
30.02
2.96
26.22
24.99
47
6.76
Gross margin%
5.56
7.00
4.91
4.06
3.58
3.28
5.67
8.27
8.99
9.08
21.71
8.27
5.61
32
5.25
Operating margin%
0.51
0.40
0.40
2.65
4.34
6.05
5.59
6.50
7.20
5.23
12.17
6.05
4.78
8
17.52
Net margin%
25.18
23.68
21.88
23.93
26.19
25.40
26.05
28.71
25.97
27.55
29.68
26.05
25.69
47
17.44
P/E ratio (avg)x
43.80
45.62
42.71
40.24
44.04
47.07
46.39
45.45
42.06
43.61
9.586
45.45
43.92
28
30.62
EV/EBITx
15.74
16.11
16.58
18.83
17.49
18.02
18.96
20.98
20.92
20.07
16.76
20.07
18.43
80
12.02
FCF yield (avg)%
11.59
14.04
16.49
16.10
15.74
17.84
17.30
16.44
16.22
14.95
18.24
16.44
16.16
91
6.55
FCF margin%
23.89
25.04
26.19
26.34
24.60
27.48
24.49
23.86
24.19
26.46
25.07
24.49
24.82
29
0.479
FCF / Net incomex
0.685
0.633
0.657
0.730
0.737
0.815
0.885
0.940
0.985
1.024
0.362
0.940
0.776
12
22.10
ROIC%
27.44
25.03
22.99
25.94
26.73
27.09
25.64
25.02
25.71
23.79
20.96
25.64
25.67
43
10.46
Return on equity%
11.47
10.22
9.84
11.11
8.12
10.89
11.83
14.18
11.42
13.69
9.30
11.83
11.26
37
27.61
Return on assets%
14.78
15.46
14.59
14.67
17.09
15.21
15.54
14.26
16.52
13.97
21.08
15.21
14.99
60
0.48
EPS₹
0.41
0.41
0.38
0.35
0.33
0.32
0.33
0.34
0.31
0.32
0.53
(0.56%)
(2.82%)
—
10.37
EPS growth%
17.85
18.36
18.47
16.97
15.93
15.86
16.23
16.36
18.99
19.61
24.09
16.36
17.41
74
0.66
Bookvalue per sh₹
0.66
0.62
0.66
0.71
0.69
0.64
0.61
0.58
0.54
0.49
0.60
(6.78%)
(2.61%)
—
0.37
FCF per share₹
0.17
0.19
0.18
0.18
0.18
0.18
0.17
0.17
0.18
0.17
0.50
(0.93%)
0.91%
—
0.73
Dividend per sh₹
0.19
0.19
0.19
0.20
0.19
0.19
0.20
0.22
0.22
0.21
0.68
1.67%
0.08%
—
28.93
Div yield (avg)%
15.66
17.54
17.14
15.72
17.02
18.87
16.35
16.40
14.06
15.10
26.46
16.35
16.37
89
22.91
Payout ratio%
22.24
23.11
24.15
23.58
21.89
21.26
22.96
21.46
22.09
24.33
29.67
22.09
22.60
19
258.4
Shares (diluted)M
244.8
263.9
245.6
226.0
226.5
238.0
261.4
242.6
260.0
263.0
257.8
3.04%
1.04%
12
9.95
Buyback yield%
10.54
9.53
9.79
11.82
9.98
7.32
8.84
9.41
7.03
7.41
13.95
7.41
9.47
50
1.417
D/E ratiox
1.076
1.030
0.941
0.897
0.809
0.843
0.926
0.924
1.019
1.080
1.403
0.926
0.934
21
171.4
Enterprise value₹M
404.9
474.5
528.4
522.9
560.3
587.1
592.6
597.5
587.6
575.4
30.39
0.53%
5.36%
39
92.13
LT debt₹M
152.9
141.7
158.2
164.7
148.9
138.6
131.1
141.5
141.0
144.0
133.2
(0.67%)
0.01%
83
Revenue
₹285.7M
3.70%
1.00×
Cost of revenue
₹151.2M
3.84%
1.01×
Operating expenses
₹41.26M
4.34%
1.06×
Goodwill & intangibles
16.98%
Spread over hurdle
25.38%