149.8
Revenue₹M
129.7
138.5
150.6
160.5
175.0
192.3
205.4
220.4
240.7
262.1
153.9
8.41%
8.01%
83
12.96
Revenue growth%
9.27
11.38
10.93
12.47
13.95
16.52
15.90
14.85
16.98
19.71
5.02
16.52
14.40
78
5.13
Gross margin%
22.55
23.38
23.96
21.61
22.08
22.19
22.15
22.65
22.70
19.84
4.75
22.19
22.37
70
21.45
Operating margin%
6.64
7.05
9.62
9.81
10.49
9.88
7.80
4.98
5.29
6.69
4.62
6.69
7.42
92
14.67
Net margin%
22.59
25.49
25.46
24.81
26.04
23.13
20.93
23.68
21.97
20.69
17.45
21.97
23.40
58
22.67
P/E ratio (avg)x
31.19
31.85
33.43
32.30
31.55
35.34
33.26
32.59
32.45
31.63
32.23
32.59
32.38
41
36.45
EV/EBITx
18.12
18.13
19.13
21.99
22.07
25.07
28.52
27.64
30.34
28.42
25.38
28.42
23.57
53
5.36
FCF yield (avg)%
3.15
5.60
3.72
0.74
0.40
0.40
2.44
0.40
0.40
2.44
4.06
0.40
1.59
69
4.81
FCF margin%
13.91
11.74
11.33
13.00
15.88
14.97
14.04
13.52
10.53
7.93
20.32
13.52
13.26
80
0.808
FCF / Net incomex
1.251
1.203
1.258
1.436
1.525
1.686
1.649
1.568
1.747
1.864
1.267
1.686
1.547
52
12.11
ROIC%
14.45
14.69
16.95
16.48
18.28
18.62
19.31
18.97
16.13
14.13
28.35
18.62
16.72
48
24.54
Return on equity%
19.30
21.92
24.29
26.50
24.31
25.46
24.37
27.21
29.04
28.11
22.13
27.21
24.92
90
24.99
Return on assets%
15.47
13.16
14.75
13.10
12.05
13.44
13.80
12.50
12.22
13.89
20.83
13.44
13.30
6
0.55
EPS₹
0.25
0.27
0.27
0.25
0.25
0.24
0.25
0.25
0.23
0.24
0.57
(0.66%)
0.99%
—
5.93
EPS growth%
30.37
27.74
25.09
23.63
24.59
24.52
24.72
26.08
26.23
26.10
2.35
26.08
25.59
59
0.11
Bookvalue per sh₹
0.17
0.17
0.16
0.14
0.15
0.16
0.16
0.14
0.15
0.14
0.19
(1.78%)
(3.10%)
—
0.27
FCF per share₹
0.15
0.18
0.20
0.21
0.22
0.25
0.26
0.27
0.31
0.32
0.20
7.70%
9.21%
—
0.34
Dividend per sh₹
0.46
0.47
0.46
0.51
0.52
0.47
0.51
0.51
0.55
0.50
0.53
(0.48%)
2.00%
—
6.29
Div yield (avg)%
15.54
16.03
18.25
20.41
21.26
22.51
23.65
26.44
26.09
24.99
2.97
24.99
21.88
39
27.52
Payout ratio%
14.12
16.28
16.33
15.70
13.30
10.42
9.92
8.60
10.64
9.94
28.68
9.94
11.97
89
243.8
Shares (diluted)M
232.6
216.6
236.5
256.9
234.7
222.4
249.6
246.2
251.1
268.4
239.2
2.72%
1.00%
74
19.38
Buyback yield%
31.10
33.77
31.26
34.22
31.93
32.34
29.95
32.73
31.89
29.32
21.06
31.89
31.91
7
1.138
D/E ratiox
1.183
1.255
1.344
1.333
1.259
1.150
1.101
1.248
1.191
1.102
0.490
1.150
1.219
22
170.4
Enterprise value₹M
95.33
102.5
104.1
93.02
98.63
108.6
105.5
104.5
96.19
102.0
123.6
0.68%
0.34%
21
141.0
LT debt₹M
26.59
27.41
28.51
29.06
31.06
28.92
27.78
23.93
26.12
27.76
174.5
(2.22%)
1.33%
34
Revenue
₹262.1M
8.01%
1.00×
Cost of revenue
₹183.5M
8.01%
1.00×
Operating expenses
₹46.98M
8.00%
1.00×
Spread over hurdle
(5.46%)