368.1
Revenue₹M
492.5
505.8
512.2
530.3
543.0
555.4
575.5
589.4
594.4
625.2
384.1
2.86%
2.48%
69
6.27
Revenue growth%
12.61
9.87
12.76
14.73
13.91
14.11
13.94
12.61
13.49
11.52
14.92
13.49
13.12
78
6.99
Gross margin%
3.29
2.89
0.79
0.40
3.37
0.85
3.27
1.73
0.40
0.99
25.52
0.99
1.36
41
9.53
Operating margin%
0.69
1.13
1.38
3.40
0.73
2.06
4.34
6.86
5.53
7.80
20.98
5.53
2.73
17
17.32
Net margin%
7.68
9.54
7.42
5.30
7.44
8.79
11.02
8.97
10.61
7.92
20.40
8.97
8.35
12
26.60
P/E ratio (avg)x
39.31
42.18
48.79
54.92
59.32
65.08
62.88
62.62
61.91
62.30
10.71
62.62
60.62
54
14.13
EV/EBITx
42.67
45.87
52.94
58.13
59.13
67.40
81.36
91.16
100.1
116.7
26.29
91.16
63.26
7
24.31
FCF yield (avg)%
25.11
26.73
29.61
28.95
29.24
32.16
30.52
32.66
30.28
29.98
8.98
30.52
29.79
16
15.80
FCF margin%
16.12
18.65
18.87
19.10
18.99
21.89
23.69
20.94
20.99
21.49
5.32
21.49
20.02
30
0.879
FCF / Net incomex
1.188
1.263
1.367
1.427
1.312
1.149
1.159
1.175
1.087
1.074
0.628
1.149
1.182
90
10.23
ROIC%
0.83
3.74
2.86
1.30
2.93
5.67
8.53
6.53
9.35
10.41
2.83
8.53
4.71
78
2.82
Return on equity%
21.44
20.61
18.20
20.42
17.92
17.80
18.19
15.62
14.53
16.72
3.81
16.72
18.05
63
8.60
Return on assets%
8.30
9.50
6.91
8.69
9.77
7.27
8.40
7.74
9.32
10.02
29.21
8.40
8.55
61
2.89
EPS₹
0.83
0.86
0.76
0.72
0.73
0.72
0.63
0.64
0.60
0.56
3.17
(5.33%)
(3.06%)
—
15.99
EPS growth%
26.16
27.70
25.47
23.69
21.97
19.15
21.01
20.77
23.65
22.21
2.34
21.01
22.93
45
4.52
Bookvalue per sh₹
4.20
4.03
4.50
4.21
4.15
4.31
4.53
4.29
4.64
4.82
0.81
3.05%
0.94%
—
2.99
FCF per share₹
1.31
1.52
1.79
1.85
2.01
2.01
2.22
2.57
3.05
3.52
1.96
11.89%
11.30%
—
3.93
Dividend per sh₹
3.29
3.50
3.86
4.38
4.71
4.37
5.01
5.74
6.39
6.02
3.22
5.05%
6.14%
—
12.63
Div yield (avg)%
6.26
7.97
5.49
2.63
4.87
5.38
6.84
7.89
10.77
8.21
14.71
7.89
6.55
33
17.47
Payout ratio%
3.38
4.12
6.99
5.99
5.70
4.18
1.71
0.40
1.42
3.42
25.46
1.71
3.77
62
85.38
Shares (diluted)M
70.79
68.02
62.53
55.61
52.07
48.72
51.11
44.66
45.55
48.45
84.99
(1.43%)
(4.71%)
45
11.88
Buyback yield%
6.29
6.63
8.29
6.31
8.72
11.60
13.35
12.61
13.07
15.82
2.42
13.07
10.16
92
0.267
D/E ratiox
0.974
1.060
1.109
1.234
1.265
1.470
1.493
1.478
1.652
1.676
1.184
1.493
1.367
54
0.520
Enterprise value₹B
0.624
0.673
0.712
0.746
0.705
0.742
0.729
0.791
0.910
1.002
0.407
7.28%
4.49%
54
277.1
LT debt₹M
211.4
215.0
200.1
188.2
195.8
203.8
213.6
209.1
207.3
211.5
553.3
1.55%
0.64%
74
Revenue
₹625.2M
2.48%
1.00×
Cost of revenue
₹350.8M
2.28%
0.98×
Operating expenses
₹75.32M
3.54%
1.11×
Goodwill & intangibles
17.04%
Cash and investments
15.79%
Spread over hurdle
(2.42%)