64.35
Revenue₹M
276.7
291.1
312.0
322.4
345.5
368.7
386.3
403.8
417.6
435.5
67.23
4.74%
5.28%
23
7.32
Revenue growth%
7.74
9.15
7.44
5.49
5.81
4.19
6.02
4.71
4.20
2.98
10.78
4.20
5.65
47
2.13
Gross margin%
21.00
23.24
26.17
23.52
23.82
21.34
19.69
18.74
17.85
17.64
8.88
18.74
21.17
68
13.01
Operating margin%
18.81
19.60
22.20
22.20
24.83
25.08
27.32
25.65
27.34
28.88
21.57
27.32
24.96
90
10.48
Net margin%
27.15
28.78
31.33
31.90
32.50
33.93
31.86
34.78
36.62
37.54
26.77
34.78
32.20
48
21.66
P/E ratio (avg)x
34.10
34.01
39.24
39.43
38.05
40.35
42.79
45.98
46.26
52.87
13.28
45.98
39.89
46
36.16
EV/EBITx
31.84
34.19
38.05
38.10
44.12
46.56
52.53
60.18
61.90
60.51
9.977
60.18
45.34
58
25.33
FCF yield (avg)%
19.27
22.01
19.67
20.09
17.89
19.67
18.96
18.40
17.66
19.04
6.74
18.96
19.16
29
19.64
FCF margin%
19.59
21.14
23.66
24.27
25.04
24.03
26.33
28.80
31.31
30.96
11.79
28.80
24.66
79
1.736
FCF / Net incomex
0.588
0.529
0.564
0.608
0.594
0.565
0.509
0.480
0.538
0.570
1.308
0.538
0.565
39
15.27
ROIC%
36.58
39.37
38.64
41.43
39.52
40.70
38.81
38.13
40.61
39.13
22.39
39.13
39.25
48
23.99
Return on equity%
25.15
24.33
25.15
27.30
27.68
27.95
30.82
32.75
32.93
33.29
5.45
32.75
27.81
39
14.42
Return on assets%
7.09
9.01
7.37
6.37
5.98
5.69
8.45
6.90
8.21
6.26
26.00
6.90
6.99
80
0.26
EPS₹
0.81
0.80
0.69
0.73
0.62
0.62
0.57
0.54
0.46
0.49
0.27
(4.77%)
(5.97%)
—
24.15
EPS growth%
15.51
15.38
14.44
14.72
12.94
14.55
14.05
13.06
13.76
16.36
13.64
14.05
14.50
47
0.50
Bookvalue per sh₹
0.70
0.63
0.71
0.64
0.68
0.64
0.73
0.69
0.75
0.81
0.76
3.45%
0.44%
—
0.35
FCF per share₹
0.73
0.74
0.81
0.85
0.94
0.84
0.82
0.91
1.00
1.08
0.43
2.63%
4.45%
—
0.69
Dividend per sh₹
0.69
0.75
0.85
0.99
1.16
1.18
1.22
1.24
1.33
1.37
0.15
3.35%
8.33%
—
14.07
Div yield (avg)%
7.63
7.33
8.05
6.18
5.58
2.80
2.46
2.90
2.45
1.57
12.88
2.46
4.24
82
20.22
Payout ratio%
21.66
23.55
22.85
23.57
22.31
23.31
25.95
28.36
26.74
25.22
12.58
25.95
23.56
71
86.93
Shares (diluted)M
92.05
93.71
96.39
90.91
82.81
91.89
94.92
87.58
84.08
77.16
86.92
(1.40%)
(1.56%)
54
29.11
Buyback yield%
31.26
28.29
25.56
25.19
27.28
26.78
28.42
29.31
29.69
29.36
8.28
29.31
28.35
40
0.657
D/E ratiox
0.772
0.707
0.608
0.584
0.517
0.513
0.451
0.395
0.408
0.404
0.847
0.408
0.515
34
0.273
Enterprise value₹B
0.522
0.621
0.702
0.790
0.810
0.774
0.795
0.946
1.082
1.099
0.304
6.31%
8.37%
28
17.71
LT debt₹M
404.5
397.3
421.8
475.0
474.4
486.7
561.9
605.1
598.4
606.2
264.0
5.03%
6.13%
60
Revenue
₹435.5M
5.28%
1.00×
Cost of revenue
₹304.9M
5.28%
1.00×
Operating expenses
₹52.25M
4.44%
0.92×
Goodwill & intangibles
17.76%
Spread over hurdle
(5.02%)