277.8
Revenue₹M
611.5
634.2
658.1
673.0
718.0
732.8
775.2
826.6
856.3
900.6
305.2
4.64%
4.42%
40
17.13
Revenue growth%
29.08
27.75
29.76
27.31
27.38
25.36
25.09
27.37
27.39
25.25
9.04
25.36
27.38
53
24.00
Gross margin%
5.32
7.41
6.45
3.56
6.55
3.66
4.03
2.12
1.95
0.64
21.08
2.12
3.85
48
7.18
Operating margin%
13.96
14.37
17.14
16.58
19.01
21.58
23.59
22.13
24.99
27.23
11.28
23.59
20.30
14
19.20
Net margin%
1.29
2.47
5.00
3.92
6.45
7.71
7.39
8.20
8.18
10.84
21.67
8.18
6.92
53
37.02
P/E ratio (avg)x
30.05
28.31
24.33
25.84
23.12
24.78
25.32
23.98
21.76
22.25
12.00
23.98
24.56
63
14.04
EV/EBITx
27.88
29.94
27.81
28.41
29.97
27.01
29.07
26.44
28.71
29.43
28.54
28.71
28.56
35
13.20
FCF yield (avg)%
37.37
34.76
34.43
31.71
33.28
32.64
32.46
35.29
32.45
32.40
3.21
32.46
32.96
62
7.48
FCF margin%
28.89
27.14
26.94
26.47
24.51
25.32
25.24
24.13
26.70
28.09
25.83
25.32
26.58
93
1.683
FCF / Net incomex
0.920
0.874
0.830
0.866
0.739
0.631
0.660
0.680
0.708
0.749
0.303
0.680
0.744
28
19.41
ROIC%
17.36
15.71
16.28
16.76
15.64
17.82
17.73
17.57
19.65
17.06
8.69
17.73
17.21
69
5.74
Return on equity%
0.40
1.06
2.40
2.50
3.97
4.94
6.23
6.96
8.46
6.96
2.42
6.96
4.46
46
26.41
Return on assets%
15.06
15.44
18.16
19.85
22.30
19.69
20.21
22.70
23.64
24.36
19.85
22.70
20.03
26
1.36
EPS₹
1.29
1.38
1.37
1.22
1.06
1.16
1.06
1.13
1.20
1.04
1.39
(0.23%)
(1.41%)
—
5.34
EPS growth%
10.77
12.00
10.97
12.58
13.08
10.28
8.97
6.59
6.57
7.28
12.41
7.28
10.52
40
1.11
Bookvalue per sh₹
2.30
2.43
2.73
2.82
3.02
2.95
2.88
3.36
3.50
3.78
1.11
4.58%
5.22%
—
1.61
FCF per share₹
2.12
2.04
2.12
2.18
2.37
2.38
2.47
2.48
2.78
2.56
1.79
1.59%
2.43%
—
0.98
Dividend per sh₹
0.37
0.42
0.41
0.41
0.39
0.42
0.47
0.53
0.62
0.66
0.38
11.35%
6.96%
—
29.54
Div yield (avg)%
19.37
17.32
14.78
15.29
14.10
16.80
16.97
15.44
17.72
16.51
22.89
16.80
16.66
57
28.04
Payout ratio%
26.24
25.76
28.23
29.47
29.29
27.35
29.29
28.59
27.75
26.99
11.75
27.75
27.99
83
209.4
Shares (diluted)M
210.0
196.7
185.8
171.8
174.5
187.3
207.9
188.1
166.7
179.3
207.5
0.55%
(1.07%)
41
6.85
Buyback yield%
16.95
17.24
16.09
17.37
17.29
14.94
17.60
20.56
22.24
23.69
29.75
20.56
17.33
80
0.278
D/E ratiox
1.953
2.215
2.414
2.435
2.322
2.214
2.158
2.062
2.158
2.322
0.826
2.158
2.215
78
0.552
Enterprise value₹B
0.752
0.842
0.833
0.932
1.077
1.201
1.167
1.347
1.294
1.297
0.512
3.80%
6.37%
63
0.626
LT debt₹B
0.888
1.015
1.013
1.021
1.232
1.304
1.293
1.511
1.630
1.744
0.087
7.20%
6.91%
91
Revenue
₹900.6M
4.42%
1.00×
Cost of revenue
₹440.4M
4.68%
1.02×
Operating expenses
₹170.8M
3.72%
0.93×
Goodwill & intangibles
16.09%
Spread over hurdle
18.54%