306.6
Revenue₹M
232.5
249.8
260.2
280.3
297.6
312.4
336.4
360.8
391.6
410.3
332.2
6.64%
6.67%
53
3.19
Revenue growth%
9.03
6.80
8.82
11.12
13.44
15.44
16.29
17.47
18.15
15.95
2.06
16.29
14.44
9
16.61
Gross margin%
25.72
26.79
23.86
24.68
21.86
22.87
24.10
24.23
24.54
23.48
15.93
24.10
24.16
42
20.43
Operating margin%
2.63
3.60
1.23
3.50
2.02
2.52
0.40
2.99
2.38
1.86
22.47
2.38
2.45
20
26.98
Net margin%
8.80
7.67
9.25
11.30
9.72
10.17
9.32
8.30
7.17
5.96
24.61
8.30
9.03
48
14.00
P/E ratio (avg)x
36.46
41.58
46.34
47.71
54.44
54.30
61.68
65.03
65.48
66.04
26.93
65.03
54.37
65
14.77
EV/EBITx
31.45
29.68
29.89
26.21
23.42
25.48
24.69
22.47
21.39
19.73
21.54
22.47
25.09
30
17.87
FCF yield (avg)%
19.11
21.70
23.94
21.50
20.43
20.16
19.49
21.09
18.19
16.00
24.75
19.49
20.29
51
13.68
FCF margin%
24.44
25.97
25.28
28.18
31.17
29.06
28.60
27.95
28.59
26.00
3.79
28.59
28.07
8
0.145
FCF / Net incomex
1.217
1.080
1.118
0.941
0.868
0.835
0.870
0.847
0.818
0.864
1.136
0.847
0.869
40
11.90
ROIC%
17.77
19.41
20.28
21.59
18.70
19.54
18.26
18.80
21.18
21.21
10.45
19.54
19.47
34
25.60
Return on equity%
15.78
14.58
13.13
11.23
8.98
7.90
9.38
12.27
13.16
12.23
19.15
12.23
12.25
66
14.96
Return on assets%
17.57
14.94
16.69
16.49
15.26
16.18
16.41
18.67
16.27
13.41
29.17
16.27
16.34
68
22.71
EPS₹
15.95
17.34
18.92
20.66
22.40
20.60
19.68
20.74
19.34
20.62
25.34
(1.64%)
2.42%
—
19.56
EPS growth%
24.27
22.74
24.48
25.51
23.64
25.01
27.66
26.20
25.26
24.25
27.02
25.26
24.75
74
12.48
Bookvalue per sh₹
9.30
8.24
7.35
6.69
5.85
6.09
5.42
5.05
4.52
4.37
17.02
(5.65%)
(8.70%)
—
20.11
FCF per share₹
16.59
16.35
16.91
17.65
16.11
17.88
20.25
22.14
20.64
21.29
9.89
5.74%
2.06%
—
17.80
Dividend per sh₹
14.88
14.98
17.10
18.53
18.57
21.93
22.67
26.02
27.75
29.29
17.02
9.54%
8.66%
—
7.53
Div yield (avg)%
25.19
23.45
25.37
26.42
28.03
30.17
29.85
26.86
26.06
23.77
18.37
26.86
26.24
54
21.76
Payout ratio%
12.37
12.64
13.48
13.51
13.31
12.09
10.11
12.06
12.39
14.37
22.09
12.09
12.52
52
12.41
Shares (diluted)M
10.51
11.37
11.45
10.25
10.39
10.04
10.09
10.22
10.71
10.08
12.62
(0.61%)
(0.47%)
93
19.87
Buyback yield%
1.75
4.54
5.34
6.01
5.55
5.21
4.52
2.02
3.89
5.70
24.27
4.52
4.88
31
0.444
D/E ratiox
0.966
1.119
1.232
1.329
1.423
1.672
1.894
2.219
2.642
2.856
0.322
2.219
1.547
87
0.290
Enterprise value₹B
0.739
0.741
0.749
0.794
0.926
0.948
1.021
1.068
1.144
1.117
0.276
3.82%
5.82%
71
393.4
LT debt₹M
240.3
243.7
232.2
219.5
198.1
214.1
225.5
224.1
194.9
192.5
339.8
(0.57%)
(3.08%)
78
Revenue
₹410.3M
6.67%
1.00×
Cost of revenue
₹188.8M
6.92%
1.02×
Operating expenses
₹102.4M
6.72%
1.00×
Spread over hurdle
(4.80%)