763.4
Revenue₹M
490.8
522.8
552.4
594.8
641.5
700.0
754.7
819.2
901.7
960.6
837.6
8.41%
7.84%
67
22.92
Revenue growth%
28.31
29.46
28.41
26.79
28.84
26.01
27.98
30.59
28.44
30.75
16.65
28.44
28.43
49
2.97
Gross margin%
19.00
20.91
18.20
21.16
20.72
19.79
22.77
21.02
19.45
17.66
18.48
19.79
20.26
59
6.17
Operating margin%
2.76
0.40
0.40
2.24
3.61
6.22
3.36
1.19
0.69
0.82
27.44
1.19
1.71
76
7.63
Net margin%
15.38
13.29
15.90
15.31
14.53
15.52
15.18
16.78
15.17
16.53
11.21
15.52
15.34
6
37.16
P/E ratio (avg)x
35.68
35.89
35.03
41.26
48.60
52.72
59.22
56.81
67.61
74.63
31.40
59.22
50.66
70
6.074
EV/EBITx
22.85
22.62
21.20
18.66
16.15
15.02
13.37
13.54
13.61
12.45
18.80
13.54
15.58
14
7.35
FCF yield (avg)%
6.08
4.64
7.48
8.36
5.98
3.12
0.49
2.41
0.89
0.40
13.26
0.89
3.88
38
28.59
FCF margin%
25.47
27.45
27.90
25.89
25.16
24.80
23.32
24.83
23.45
24.76
27.88
24.76
25.00
11
1.267
FCF / Net incomex
1.269
1.445
1.658
1.933
2.020
1.949
2.266
2.724
2.773
3.240
1.702
2.724
1.984
43
28.30
ROIC%
6.82
8.21
10.05
9.96
9.92
11.17
12.85
10.90
8.67
8.26
16.95
10.90
9.94
23
24.39
Return on equity%
1.52
2.96
2.58
0.40
1.28
0.40
1.22
3.88
1.18
0.73
20.63
1.18
1.25
54
27.12
Return on assets%
17.40
17.91
20.21
19.70
17.80
16.43
19.27
20.40
20.87
22.03
17.89
20.40
19.49
27
0.09
EPS₹
0.09
0.09
0.10
0.12
0.13
0.13
0.14
0.15
0.18
0.21
0.09
10.01%
9.89%
—
11.31
EPS growth%
8.29
9.65
10.49
12.84
11.95
9.34
7.52
6.79
8.26
10.49
10.37
8.26
9.49
76
0.32
Bookvalue per sh₹
0.34
0.36
0.34
0.38
0.39
0.43
0.43
0.44
0.46
0.50
0.25
5.32%
3.68%
—
0.35
FCF per share₹
0.19
0.19
0.21
0.23
0.25
0.25
0.27
0.28
0.33
0.33
0.13
5.00%
7.12%
—
0.34
Dividend per sh₹
0.30
0.34
0.33
0.37
0.37
0.37
0.40
0.37
0.38
0.40
0.32
1.32%
2.64%
—
8.72
Div yield (avg)%
21.47
18.72
19.74
20.74
23.01
24.58
24.54
26.87
24.08
22.25
19.14
24.54
22.63
9
27.57
Payout ratio%
14.05
15.95
13.23
10.57
8.84
6.06
6.66
4.93
6.71
6.53
25.86
6.53
7.77
5
1.049
Shares (diluted)B
1.063
1.115
1.025
1.113
1.151
1.103
1.044
1.021
0.935
1.013
1.076
(2.51%)
(1.17%)
25
27.12
Buyback yield%
7.80
5.84
4.29
5.92
5.14
2.52
4.38
5.26
2.64
1.46
12.40
2.64
4.76
60
0.400
D/E ratiox
1.384
1.336
1.388
1.455
1.543
1.670
1.879
1.970
1.978
1.952
0.635
1.952
1.606
69
0.709
Enterprise value₹B
0.740
0.721
0.779
0.839
0.956
0.891
0.906
0.955
1.067
1.081
0.780
2.47%
4.33%
9
0.676
LT debt₹B
1.074
1.077
1.105
1.019
0.917
0.817
0.909
0.956
0.982
1.041
0.101
2.56%
0.02%
95
Revenue
₹960.6M
7.84%
1.00×
Cost of revenue
₹581.7M
7.89%
1.00×
Operating expenses
₹188.4M
8.26%
1.04×
Goodwill & intangibles
16.12%
Spread over hurdle
(7.19%)