517.9
Revenue₹M
399.4
414.9
428.7
451.0
486.0
524.8
566.8
596.9
623.8
666.6
562.9
6.52%
5.83%
92
22.17
Revenue growth%
26.17
23.77
21.57
18.70
19.84
18.66
16.70
16.00
16.51
17.89
13.38
16.70
18.68
75
8.28
Gross margin%
24.23
25.58
27.01
28.81
28.56
26.11
27.33
28.58
27.76
25.23
6.89
27.33
27.17
35
7.92
Operating margin%
0.40
2.74
4.02
3.21
4.70
4.61
5.45
3.42
5.83
5.26
22.24
5.26
4.32
43
4.74
Net margin%
27.81
24.99
26.67
23.99
22.16
25.06
22.36
20.28
21.00
19.27
2.56
21.00
23.17
75
29.52
P/E ratio (avg)x
30.21
32.44
30.82
34.40
37.10
39.04
44.65
48.97
54.67
60.52
30.78
48.97
38.07
71
29.04
EV/EBITx
22.79
22.98
23.41
23.92
23.56
24.75
23.97
21.49
19.85
18.08
30.50
21.49
23.19
86
16.67
FCF yield (avg)%
17.85
18.05
15.15
13.62
12.92
15.00
17.01
15.01
17.43
19.60
21.73
17.01
16.08
54
14.66
FCF margin%
29.37
29.96
30.78
30.61
32.13
32.45
30.91
30.36
31.22
33.49
25.43
31.22
30.85
27
1.188
FCF / Net incomex
0.446
0.445
0.440
0.462
0.425
0.418
0.408
0.449
0.411
0.415
0.786
0.415
0.433
66
19.53
ROIC%
27.51
25.72
25.91
25.89
26.36
23.99
24.82
26.59
28.61
31.40
27.07
26.59
26.13
18
5.82
Return on equity%
22.28
20.94
19.08
21.92
23.05
25.37
25.49
23.42
26.41
29.27
18.55
25.49
23.23
28
20.16
Return on assets%
22.98
22.72
21.40
18.49
20.37
18.39
18.84
17.74
17.85
16.89
4.37
17.85
18.67
21
0.07
EPS₹
0.17
0.18
0.18
0.16
0.16
0.16
0.17
0.18
0.20
0.19
0.07
3.70%
1.74%
—
14.12
EPS growth%
5.49
4.01
5.62
7.44
9.61
12.51
13.83
16.48
13.72
15.42
8.90
13.83
11.06
28
0.15
Bookvalue per sh₹
0.21
0.23
0.23
0.24
0.23
0.26
0.30
0.33
0.32
0.33
0.17
7.40%
4.09%
—
0.19
FCF per share₹
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.12
(0.59%)
(4.18%)
—
0.15
Dividend per sh₹
0.10
0.10
0.09
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.14
(2.52%)
(3.60%)
—
8.60
Div yield (avg)%
13.85
12.73
10.88
13.15
12.85
12.00
14.32
15.77
16.97
19.50
22.45
15.77
13.50
26
10.67
Payout ratio%
14.16
13.18
11.89
11.09
9.10
8.12
9.78
9.96
8.27
5.41
14.45
8.27
9.87
18
1.596
Shares (diluted)B
2.420
2.416
2.524
2.592
2.721
2.835
2.845
2.637
2.862
2.986
1.577
1.88%
3.18%
21
23.57
Buyback yield%
24.40
23.40
21.19
22.64
19.91
19.47
20.34
17.53
17.74
18.44
7.96
18.44
20.12
54
1.724
D/E ratiox
0.837
0.807
0.754
0.742
0.748
0.761
0.729
0.726
0.769
0.750
1.217
0.750
0.752
86
432.8
Enterprise value₹M
598.8
565.5
593.5
659.4
612.0
645.6
575.2
643.4
648.2
594.4
603.5
(0.58%)
(0.85%)
48
0.494
LT debt₹B
0.655
0.662
0.667
0.727
0.851
0.917
1.060
1.234
1.314
1.342
0.478
9.56%
9.07%
30
Revenue
₹666.6M
5.83%
1.00×
Cost of revenue
₹270.6M
5.41%
0.96×
Operating expenses
₹164.7M
6.57%
1.07×
Goodwill & intangibles
14.79%