416.5
Revenue₹M
280.4
296.8
318.0
347.8
367.0
388.9
408.9
432.3
461.5
499.2
451.4
6.34%
6.71%
91
24.23
Revenue growth%
0.40
0.40
0.40
0.96
3.02
0.61
0.40
0.40
1.86
0.40
16.16
0.40
0.40
38
5.89
Gross margin%
23.33
23.32
26.05
23.16
20.74
18.85
20.63
18.18
18.79
21.23
17.91
18.85
20.98
81
26.64
Operating margin%
8.85
10.56
7.81
6.36
6.55
8.96
11.75
10.98
9.05
9.69
17.64
9.69
9.00
18
6.19
Net margin%
5.29
5.12
7.38
6.49
8.70
6.38
3.41
2.87
5.59
8.43
15.40
5.59
5.98
78
10.14
P/E ratio (avg)x
52.92
59.97
58.23
58.43
64.45
76.14
86.57
83.29
95.97
113.2
19.77
86.57
70.30
9
36.36
EV/EBITx
45.56
48.41
54.99
59.91
59.24
56.92
57.66
55.84
56.68
55.10
12.66
56.68
56.26
20
20.58
FCF yield (avg)%
7.29
4.95
7.08
8.54
6.76
9.30
6.38
8.27
9.35
11.57
26.83
9.30
7.78
54
2.90
FCF margin%
34.85
33.83
34.34
35.42
33.79
34.30
35.34
32.53
35.47
35.54
7.09
35.34
34.59
34
1.588
FCF / Net incomex
1.223
1.117
1.106
1.114
1.108
1.023
1.052
1.101
1.100
1.210
1.057
1.100
1.107
23
8.46
ROIC%
2.65
2.18
0.40
0.40
3.04
3.45
1.74
4.22
2.63
4.28
15.81
3.45
2.64
21
27.98
Return on equity%
18.36
21.16
21.28
22.55
21.00
19.10
20.88
19.83
20.83
22.57
28.92
20.83
20.94
69
23.65
Return on assets%
15.41
17.91
19.09
21.93
20.97
21.91
21.68
21.68
20.25
21.31
17.32
21.68
21.14
84
0.85
EPS₹
0.41
0.46
0.45
0.44
0.50
0.54
0.60
0.69
0.68
0.65
0.92
5.36%
5.43%
—
29.56
EPS growth%
18.98
20.97
20.68
19.64
17.83
17.95
16.21
18.73
20.41
20.29
27.00
18.73
19.31
24
0.89
Bookvalue per sh₹
1.28
1.47
1.41
1.47
1.70
1.85
2.06
2.15
2.47
2.34
0.46
6.62%
6.54%
—
0.72
FCF per share₹
0.81
0.78
0.78
0.74
0.68
0.65
0.67
0.61
0.57
0.61
0.31
(2.19%)
(2.00%)
—
0.65
Dividend per sh₹
1.10
1.08
1.06
1.04
1.08
1.20
1.35
1.52
1.59
1.56
0.27
7.59%
4.55%
—
24.82
Div yield (avg)%
17.38
19.14
16.66
13.81
16.55
18.85
18.19
19.94
19.48
19.44
8.79
19.44
18.52
75
18.95
Payout ratio%
6.62
4.31
1.92
2.71
0.40
2.18
1.39
0.91
0.40
1.91
13.60
1.39
1.91
81
321.9
Shares (diluted)M
446.3
452.6
510.5
520.8
537.0
540.4
518.9
548.2
645.4
716.3
318.7
5.93%
4.61%
45
5.95
Buyback yield%
8.49
6.59
9.37
9.84
10.88
9.63
12.13
10.55
9.45
7.04
4.82
9.63
9.54
55
1.239
D/E ratiox
1.190
1.183
1.176
1.203
1.203
1.339
1.527
1.586
1.566
1.608
0.848
1.566
1.271
44
333.9
Enterprise value₹M
266.9
276.4
296.4
324.1
375.1
417.7
427.9
455.9
420.8
443.8
397.1
3.42%
5.58%
81
47.82
LT debt₹M
344.3
336.9
335.0
385.8
435.9
468.7
466.7
514.2
474.9
460.5
425.2
1.11%
3.61%
86
Revenue
₹499.2M
6.71%
1.00×
Cost of revenue
₹300.1M
7.06%
1.03×
Operating expenses
₹53.04M
5.66%
0.91×
Spread over hurdle
19.23%