33.70
Revenue₹M
389.0
416.6
443.5
470.0
500.5
540.7
573.6
617.5
650.5
704.2
34.72
7.06%
6.98%
87
27.76
Revenue growth%
14.39
15.71
17.88
17.50
18.14
20.66
19.78
21.23
21.71
21.36
2.73
21.23
18.96
50
28.16
Gross margin%
19.89
21.08
23.47
23.08
23.97
26.03
24.67
22.01
20.90
22.05
13.87
22.05
22.57
12
22.60
Operating margin%
2.35
2.56
0.84
1.52
3.72
3.27
1.02
1.85
2.63
1.12
6.80
1.85
2.10
88
3.99
Net margin%
11.04
10.87
9.66
10.27
11.66
10.47
10.15
8.21
9.00
10.18
5.39
10.15
10.22
46
26.02
P/E ratio (avg)x
25.17
22.83
23.31
20.08
19.90
17.94
16.50
14.14
13.22
11.97
28.17
14.14
18.92
86
35.98
EV/EBITx
10.89
9.549
9.391
8.854
9.674
10.27
10.17
10.26
9.548
9.420
32.17
10.17
9.612
78
7.81
FCF yield (avg)%
10.05
8.31
7.83
5.82
5.90
6.14
4.24
3.69
6.27
6.57
17.27
6.14
6.21
33
10.76
FCF margin%
6.07
7.66
9.14
10.54
7.96
10.09
11.67
9.67
9.85
7.97
3.61
9.85
9.41
78
1.043
FCF / Net incomex
1.534
1.674
1.530
1.399
1.485
1.437
1.331
1.356
1.344
1.370
0.947
1.356
1.418
18
20.80
ROIC%
10.11
9.50
11.32
12.64
15.10
16.06
18.51
15.74
14.34
16.02
25.54
16.02
14.72
31
4.36
Return on equity%
5.89
5.76
4.12
1.79
1.04
0.40
0.40
0.57
0.40
0.40
18.16
0.40
0.80
94
19.09
Return on assets%
24.78
23.97
21.25
23.87
23.49
23.95
21.41
21.52
23.91
23.92
14.70
23.91
23.89
38
1.53
EPS₹
0.86
0.91
0.87
0.92
1.05
0.99
0.97
0.98
1.06
1.05
1.60
(0.12%)
2.72%
—
25.70
EPS growth%
1.62
0.40
0.57
1.16
1.52
0.40
2.73
5.34
8.11
8.06
10.98
5.34
1.57
61
1.46
Bookvalue per sh₹
2.02
2.01
2.20
2.13
2.21
2.45
2.38
2.54
2.84
2.73
2.39
4.28%
2.61%
—
1.45
FCF per share₹
5.66
6.63
7.15
6.97
7.49
8.51
10.27
11.00
12.53
14.26
2.73
13.73%
11.66%
—
0.89
Dividend per sh₹
2.58
2.70
2.99
3.39
3.79
3.95
4.52
4.63
5.54
5.46
2.16
7.55%
7.44%
—
9.24
Div yield (avg)%
8.34
7.32
5.01
7.29
9.56
6.91
6.05
5.38
4.65
3.17
15.87
5.38
6.48
57
12.61
Payout ratio%
20.70
19.43
16.54
17.87
15.11
13.94
15.39
17.99
18.85
21.60
24.76
17.99
17.93
71
188.0
Shares (diluted)M
234.8
218.7
229.7
210.1
218.9
209.3
207.7
211.6
210.2
204.1
195.1
(1.39%)
(0.81%)
81
26.06
Buyback yield%
28.00
26.66
27.39
28.34
26.44
27.57
26.65
24.90
23.67
22.60
6.19
24.90
26.65
32
0.244
D/E ratiox
0.433
0.427
0.381
0.377
0.336
0.301
0.318
0.326
0.287
0.250
0.561
0.301
0.331
93
209.0
Enterprise value₹M
27.16
29.50
30.84
32.01
28.64
24.41
22.74
24.40
21.17
21.58
527.8
(5.50%)
(2.31%)
60
496.5
LT debt₹M
555.6
561.7
553.9
547.3
593.7
576.3
571.3
546.9
506.0
482.3
222.6
(4.07%)
(1.16%)
76
Revenue
₹704.2M
6.98%
1.00×
Cost of revenue
₹492.6M
7.04%
1.01×
Operating expenses
₹100.9M
5.69%
0.89×
Cash and investments
22.17%
Spread over hurdle
(5.19%)