34.27
Revenue₹M
494.8
507.3
512.7
524.3
515.8
518.1
520.5
519.1
520.0
515.7
36.10
(0.01%)
0.50%
32
12.61
Revenue growth%
22.42
22.95
25.89
25.00
26.96
26.76
29.60
28.61
26.19
23.70
4.84
26.76
26.04
51
4.69
Gross margin%
2.31
1.06
0.40
2.32
4.74
3.79
3.34
3.26
5.92
3.65
5.79
3.65
3.30
80
13.23
Operating margin%
4.43
5.14
3.83
3.19
0.44
0.40
0.40
1.33
0.82
2.13
24.25
0.82
1.73
6
8.02
Net margin%
0.41
0.81
0.40
0.40
0.40
1.78
2.49
4.57
5.99
4.69
16.76
4.57
1.29
45
20.13
P/E ratio (avg)x
49.18
58.03
66.69
78.59
79.21
74.94
78.45
75.70
80.19
77.93
37.00
77.93
76.81
19
8.839
EV/EBITx
8.967
8.612
8.988
8.773
8.600
7.551
7.629
7.844
8.381
8.375
22.11
7.844
8.490
64
12.34
FCF yield (avg)%
8.47
6.06
4.57
7.12
5.98
5.22
4.17
2.29
3.50
5.96
6.70
4.17
5.59
25
9.67
FCF margin%
25.76
28.64
29.08
29.93
32.59
31.16
30.24
33.16
33.52
31.54
3.38
31.54
30.70
77
0.545
FCF / Net incomex
0.235
0.252
0.255
0.255
0.294
0.336
0.389
0.434
0.424
0.480
0.576
0.424
0.315
61
28.35
ROIC%
11.88
13.49
10.78
8.93
7.17
6.03
6.30
5.26
7.01
7.66
11.41
6.30
7.42
54
7.21
Return on equity%
28.19
30.50
28.85
29.59
26.98
27.39
26.08
27.94
28.68
28.86
11.97
27.94
28.44
21
24.57
Return on assets%
24.76
24.41
23.57
23.98
21.38
23.76
21.56
21.52
22.31
21.49
17.20
21.56
22.94
72
0.32
EPS₹
2.11
2.43
2.63
2.80
2.69
2.53
2.62
2.68
3.09
3.10
0.35
2.88%
3.32%
—
28.70
EPS growth%
30.34
33.21
32.76
35.15
33.67
34.06
36.64
37.94
37.38
35.39
7.69
36.64
34.61
77
2.04
Bookvalue per sh₹
2.51
2.64
3.02
3.14
3.44
3.89
3.98
4.27
5.00
5.39
0.98
9.38%
8.50%
—
0.51
FCF per share₹
1.53
1.63
1.43
1.44
1.28
1.15
1.15
1.19
1.10
1.01
0.95
(4.71%)
(4.86%)
—
1.52
Dividend per sh₹
1.29
1.37
1.44
1.46
1.46
1.58
1.54
1.68
1.69
2.01
1.16
6.64%
5.05%
—
22.52
Div yield (avg)%
4.00
6.39
3.56
2.77
3.59
5.63
7.89
8.40
7.59
8.03
27.64
7.89
6.01
59
3.94
Payout ratio%
2.25
0.97
0.51
1.05
0.40
0.40
3.28
3.23
1.10
1.70
7.69
1.70
1.07
68
121.3
Shares (diluted)M
108.6
111.4
110.8
102.6
95.04
101.1
93.08
99.93
106.2
114.7
122.2
3.84%
0.57%
7
23.07
Buyback yield%
10.33
10.45
8.03
10.74
13.29
14.76
15.63
17.99
20.56
22.08
14.34
17.99
14.02
54
0.654
D/E ratiox
1.325
1.189
1.322
1.434
1.532
1.519
1.408
1.314
1.250
1.237
0.203
1.314
1.324
36
209.2
Enterprise value₹M
61.50
53.00
55.01
51.12
46.54
40.30
37.34
35.68
32.40
32.59
461.6
(6.88%)
(6.35%)
67
98.01
LT debt₹M
214.9
208.4
235.2
235.0
263.3
272.4
303.6
351.8
346.3
349.8
221.4
5.84%
6.49%
65
Revenue
₹515.7M
0.50%
1.00×
Cost of revenue
₹303.6M
0.63%
1.01×
Operating expenses
₹101.8M
0.13%
0.96×
Goodwill & intangibles
16.90%
Spread over hurdle
10.99%