671.5
Revenue₹M
637.9
665.5
704.7
722.9
741.0
791.1
841.9
885.5
919.9
956.0
711.4
5.23%
4.48%
14
8.44
Revenue growth%
18.15
17.83
17.15
14.70
15.23
13.12
11.22
8.39
6.29
5.70
23.80
8.39
13.91
75
12.58
Gross margin%
6.72
4.57
5.23
5.69
6.36
5.55
6.13
8.40
5.58
6.57
24.98
6.13
5.91
28
17.47
Operating margin%
28.37
29.81
30.84
30.54
29.17
27.39
29.31
28.10
27.38
28.70
16.07
28.10
28.94
93
6.55
Net margin%
16.90
15.35
16.07
16.37
15.90
14.40
16.43
17.34
16.15
18.00
8.05
16.43
16.26
8
34.12
P/E ratio (avg)x
27.82
31.05
34.66
34.69
37.09
44.86
43.97
51.93
57.41
63.00
22.88
51.93
40.53
7
16.21
EV/EBITx
31.74
31.30
28.16
30.82
33.31
32.30
32.88
30.68
33.85
36.71
20.64
32.88
32.02
70
4.92
FCF yield (avg)%
20.55
20.14
20.61
17.98
16.00
18.67
15.87
17.31
16.02
16.90
27.99
16.90
17.65
47
22.28
FCF margin%
0.40
0.40
0.40
2.49
0.50
0.40
0.40
0.40
2.21
0.40
10.42
0.40
0.40
86
0.516
FCF / Net incomex
0.952
0.882
0.813
0.780
0.800
0.783
0.829
0.792
0.738
0.634
1.093
0.783
0.796
86
9.23
ROIC%
24.62
23.29
21.66
22.42
23.61
25.27
25.01
27.86
30.19
30.38
6.66
27.86
24.81
24
19.51
Return on equity%
23.03
21.85
21.33
22.32
23.87
21.84
23.02
25.65
28.08
26.84
18.05
25.65
23.03
11
29.40
Return on assets%
28.22
26.44
28.64
26.00
25.89
23.15
20.53
22.00
19.91
22.12
24.28
22.00
24.52
51
0.10
EPS₹
0.20
0.23
0.26
0.28
0.31
0.35
0.39
0.39
0.42
0.47
0.11
9.02%
9.49%
—
18.94
EPS growth%
12.20
11.67
10.56
12.55
12.70
13.30
11.64
11.51
13.32
10.79
3.93
11.64
11.94
65
0.16
Bookvalue per sh₹
0.05
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.13
0.30%
2.72%
—
0.03
FCF per share₹
0.13
0.14
0.14
0.14
0.14
0.15
0.17
0.17
0.17
0.19
0.12
6.11%
4.01%
—
0.15
Dividend per sh₹
0.09
0.10
0.10
0.10
0.10
0.11
0.12
0.13
0.15
0.17
0.09
12.31%
7.01%
—
18.14
Div yield (avg)%
22.95
24.49
25.21
26.86
26.73
26.09
28.12
29.60
31.70
32.89
19.32
29.60
26.80
23
15.59
Payout ratio%
17.69
16.27
17.69
18.90
18.87
20.86
21.66
24.60
27.36
27.43
14.41
24.60
19.88
55
1.747
Shares (diluted)B
2.424
2.850
3.225
3.248
3.598
3.743
3.713
3.707
3.719
4.213
1.665
3.21%
6.75%
87
7.46
Buyback yield%
15.62
17.05
15.17
17.11
16.33
15.71
16.48
15.22
17.86
15.39
23.61
15.71
16.02
39
1.178
D/E ratiox
1.377
1.606
1.701
1.791
1.813
2.145
2.413
2.880
2.899
3.110
1.637
2.880
1.979
75
0.666
Enterprise value₹B
0.712
0.786
0.761
0.846
0.802
0.910
0.964
0.945
0.924
1.050
0.042
5.55%
4.73%
50
0.932
LT debt₹B
1.081
1.194
1.346
1.368
1.350
1.581
1.509
1.745
2.017
2.253
0.616
10.79%
7.48%
10
Revenue
₹956.0M
4.48%
1.00×
Cost of revenue
₹538.4M
4.63%
1.01×
Operating expenses
₹124.9M
4.63%
1.01×
Cash and investments
15.95%
Goodwill & intangibles
15.16%
Spread over hurdle
10.19%