405.9
Revenue₹M
447.2
463.6
481.8
513.2
549.5
590.6
611.5
632.0
671.2
710.1
439.3
5.26%
5.27%
44
10.50
Revenue growth%
22.26
22.06
20.01
17.80
16.47
19.24
17.52
20.35
17.81
15.40
20.71
17.81
18.53
24
10.88
Gross margin%
4.62
3.29
3.13
2.16
4.48
5.93
3.55
1.03
1.57
1.90
27.60
1.90
3.21
50
6.62
Operating margin%
2.10
2.54
1.37
3.31
3.88
4.18
6.75
9.48
11.24
9.62
25.89
9.48
4.03
88
5.27
Net margin%
26.38
29.18
27.99
28.21
27.97
25.83
23.98
26.68
24.28
24.15
11.36
24.28
26.53
85
10.56
P/E ratio (avg)x
9.354
9.531
9.153
9.854
11.39
11.61
12.78
14.59
15.58
17.01
27.27
14.59
11.50
48
12.45
EV/EBITx
11.74
11.37
11.40
12.13
10.39
10.87
11.41
10.81
10.69
10.85
26.71
10.85
11.12
86
20.98
FCF yield (avg)%
26.64
29.45
31.86
30.68
33.05
34.80
33.66
34.38
34.48
35.40
29.77
34.48
33.35
8
18.74
FCF margin%
16.37
15.53
13.66
11.65
11.67
9.43
8.64
7.28
9.30
10.38
23.28
9.30
11.02
73
0.805
FCF / Net incomex
0.114
0.101
0.096
0.101
0.094
0.086
0.084
0.083
0.070
0.069
0.822
0.083
0.090
94
6.46
ROIC%
4.62
2.06
1.80
2.49
4.73
6.19
6.91
7.66
7.49
4.64
23.09
6.91
4.69
32
26.74
Return on equity%
5.94
8.30
9.22
10.02
9.67
9.47
12.12
11.76
9.34
7.68
27.69
9.47
9.40
89
3.74
Return on assets%
6.31
5.22
4.43
6.87
9.00
10.11
12.21
13.00
14.90
15.25
17.93
13.00
9.56
94
0.56
EPS₹
0.59
0.56
0.56
0.58
0.63
0.65
0.64
0.65
0.73
0.75
0.61
3.63%
3.25%
—
28.64
EPS growth%
3.67
1.91
0.40
1.14
2.81
2.84
0.58
0.40
3.07
5.82
19.47
2.84
2.36
24
0.46
Bookvalue per sh₹
0.28
0.33
0.39
0.46
0.49
0.49
0.48
0.57
0.61
0.70
0.58
7.69%
11.87%
—
0.20
FCF per share₹
0.80
0.86
1.03
1.18
1.31
1.50
1.49
1.64
1.93
2.22
0.18
11.19%
11.10%
—
0.65
Dividend per sh₹
0.23
0.23
0.25
0.24
0.26
0.24
0.23
0.27
0.29
0.29
0.33
2.24%
3.26%
—
12.57
Div yield (avg)%
10.44
8.71
8.31
9.17
7.01
4.84
3.54
2.56
4.33
4.88
15.67
4.33
5.94
33
4.53
Payout ratio%
3.96
4.64
2.46
3.71
5.78
5.77
4.89
5.30
2.90
5.39
12.33
5.30
4.76
54
646.0
Shares (diluted)M
637.4
589.3
538.3
575.3
626.2
610.5
542.0
546.8
522.8
457.6
655.0
(6.08%)
(3.78%)
17
26.39
Buyback yield%
15.91
17.06
18.65
21.48
20.20
19.75
18.83
21.57
23.57
22.50
3.18
21.57
19.97
40
0.314
D/E ratiox
1.400
1.494
1.432
1.250
1.220
1.193
1.037
1.124
0.970
0.855
1.774
1.037
1.206
31
90.93
Enterprise value₹M
40.01
35.89
32.14
28.29
24.32
23.61
21.63
21.41
19.02
19.72
295.4
(4.11%)
(6.25%)
84
475.0
LT debt₹M
93.96
104.0
116.0
128.8
124.2
141.7
130.1
133.2
136.8
144.4
676.9
3.06%
5.26%
51
Revenue
₹710.1M
5.27%
1.00×
Cost of revenue
₹358.2M
5.41%
1.01×
Operating expenses
₹160.3M
5.16%
0.99×
Spread over hurdle
(3.43%)