86.09
Revenue₹M
538.2
555.8
568.9
599.1
612.3
617.7
624.6
658.3
677.9
688.8
89.71
2.38%
2.57%
86
4.46
Revenue growth%
22.26
24.46
27.30
28.23
28.41
31.41
30.23
29.14
30.91
30.22
17.76
30.23
28.78
21
19.04
Gross margin%
8.44
7.46
9.78
11.72
13.52
10.86
10.90
11.80
9.84
7.24
2.64
10.86
10.35
63
29.61
Operating margin%
0.40
0.53
3.14
0.66
0.40
1.63
0.90
0.40
2.61
0.62
29.63
0.90
0.64
65
27.76
Net margin%
19.25
16.56
14.52
14.30
16.32
13.34
13.91
11.73
12.93
15.71
16.28
13.34
14.41
76
35.25
P/E ratio (avg)x
24.36
28.45
34.00
35.11
36.01
35.42
37.79
38.44
38.83
45.93
32.15
38.44
35.72
37
35.77
EV/EBITx
33.25
38.50
38.39
46.64
47.80
53.43
62.39
62.30
70.22
84.23
20.49
62.39
50.62
79
26.67
FCF yield (avg)%
15.07
15.49
13.56
13.31
12.51
12.95
13.98
12.66
10.88
12.99
26.73
12.95
13.15
58
23.17
FCF margin%
12.40
10.83
12.70
14.67
13.69
15.44
16.22
14.80
14.38
15.78
28.17
15.44
14.52
87
1.169
FCF / Net incomex
0.387
0.415
0.426
0.462
0.408
0.347
0.341
0.344
0.339
0.308
1.076
0.341
0.367
14
10.67
ROIC%
3.10
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.11
5.41
16.36
0.40
0.40
88
28.51
Return on equity%
11.43
9.09
7.62
5.00
6.42
8.79
10.80
8.02
6.42
6.40
27.09
8.02
7.82
70
26.88
Return on assets%
25.70
25.67
28.32
25.36
24.48
21.74
22.28
23.30
22.21
23.30
7.24
22.28
23.89
21
2.32
EPS₹
8.27
8.18
8.35
8.72
7.96
8.36
8.36
9.11
9.21
8.47
2.52
1.25%
(0.89%)
—
13.28
EPS growth%
24.56
27.30
26.56
24.80
25.30
24.73
26.39
25.28
27.68
26.99
5.31
26.39
25.84
51
6.84
Bookvalue per sh₹
13.05
12.59
13.90
14.01
14.34
15.99
16.46
17.23
17.43
17.07
9.71
3.55%
3.34%
—
5.07
FCF per share₹
8.51
9.32
9.42
8.97
8.76
9.09
8.36
8.80
9.72
9.48
4.64
1.61%
0.74%
—
1.64
Dividend per sh₹
2.86
2.65
2.87
2.54
2.31
2.25
2.06
1.82
1.69
1.80
10.11
(4.93%)
(4.75%)
—
9.11
Div yield (avg)%
23.53
24.62
22.86
21.88
19.79
17.94
16.44
18.78
18.98
20.73
10.61
18.78
20.26
40
3.69
Payout ratio%
1.96
4.70
3.87
6.21
5.57
4.43
5.89
4.95
6.18
6.99
24.95
5.89
5.26
87
47.92
Shares (diluted)M
101.1
101.2
103.6
118.7
119.8
133.4
142.2
142.7
164.3
180.9
47.23
8.59%
7.32%
56
17.72
Buyback yield%
22.37
23.51
23.59
21.77
22.99
21.86
23.09
20.26
22.29
22.55
16.28
22.29
22.46
67
0.219
D/E ratiox
0.214
0.239
0.252
0.252
0.256
0.251
0.275
0.317
0.296
0.316
0.249
0.296
0.254
25
378.5
Enterprise value₹M
314.3
376.8
441.7
524.6
554.1
557.0
586.5
666.3
780.8
853.0
327.4
9.01%
10.22%
83
315.1
LT debt₹M
266.7
246.9
215.2
206.6
227.0
222.3
242.2
242.0
255.8
269.4
686.8
3.49%
(1.03%)
39
Revenue
₹688.8M
2.57%
1.00×
Cost of revenue
₹473.2M
2.38%
0.98×
Operating expenses
₹132.2M
2.77%
1.02×
Property and equipment
21.66%
Spread over hurdle
(6.81%)