64.79
Revenue₹M
373.8
392.1
392.1
408.8
419.4
427.5
431.8
436.3
454.1
472.5
72.41
2.41%
2.52%
88
11.71
Revenue growth%
10.05
12.03
9.56
12.31
11.40
9.72
7.24
5.18
4.89
4.86
4.41
5.18
9.64
43
28.47
Gross margin%
5.92
3.76
3.56
6.54
7.81
8.83
8.26
6.31
3.71
1.91
20.23
6.31
6.12
80
10.91
Operating margin%
22.06
23.43
24.78
26.37
28.07
28.20
27.93
26.44
26.56
27.05
21.13
27.05
26.50
49
2.45
Net margin%
3.59
3.91
1.92
1.68
0.40
0.40
0.40
0.40
0.40
2.53
9.32
0.40
1.04
89
32.25
P/E ratio (avg)x
8.092
8.621
7.906
7.470
6.885
6.586
6.412
6.206
6.589
6.943
22.07
6.586
6.914
21
37.27
EV/EBITx
12.20
11.79
12.62
13.14
13.06
12.89
13.09
14.53
14.46
14.60
28.38
14.46
13.07
82
28.73
FCF yield (avg)%
6.62
7.36
8.54
8.98
7.01
9.39
6.63
9.27
7.18
6.87
9.33
7.18
7.27
6
16.99
FCF margin%
5.64
7.67
5.26
7.63
6.33
3.38
0.95
0.40
0.40
2.45
9.59
0.95
4.32
86
0.859
FCF / Net incomex
0.931
0.845
0.954
0.860
0.965
0.983
0.903
0.883
0.871
0.852
1.083
0.883
0.893
59
2.28
ROIC%
5.33
6.83
8.82
6.10
8.10
9.01
6.69
8.41
11.29
14.04
11.50
9.01
8.25
7
13.88
Return on equity%
22.86
23.09
25.82
25.17
25.56
24.46
23.68
22.55
25.14
25.24
20.21
24.46
24.80
83
20.76
Return on assets%
28.50
31.48
34.05
34.13
36.71
36.37
36.79
37.69
39.62
40.35
9.24
37.69
36.54
8
0.55
EPS₹
0.68
0.82
0.93
1.07
1.17
1.36
1.61
1.75
1.93
2.05
0.59
11.96%
11.89%
—
24.31
EPS growth%
14.95
12.99
15.49
12.64
10.79
11.56
11.40
10.20
13.00
13.36
10.03
11.56
12.81
31
0.39
Bookvalue per sh₹
0.62
0.60
0.63
0.70
0.66
0.68
0.69
0.69
0.72
0.70
0.24
1.34%
2.46%
—
0.37
FCF per share₹
0.41
0.39
0.36
0.36
0.34
0.32
0.32
0.35
0.33
0.35
0.14
0.59%
(1.23%)
—
0.36
Dividend per sh₹
0.69
0.73
0.78
0.88
1.05
1.10
1.33
1.28
1.52
1.71
0.79
10.22%
10.15%
—
25.55
Div yield (avg)%
1.45
4.06
3.76
1.18
0.40
0.40
0.40
3.03
0.44
2.65
15.53
0.44
1.31
11
11.81
Payout ratio%
20.47
20.09
17.30
18.95
16.25
18.92
17.31
14.81
15.56
13.21
12.81
15.56
17.30
37
366.1
Shares (diluted)M
465.8
525.7
555.0
548.5
500.7
464.1
450.1
425.8
428.1
462.2
365.0
(1.59%)
(0.20%)
81
28.31
Buyback yield%
14.32
12.27
12.92
14.96
16.96
19.65
19.21
16.76
15.56
14.97
23.01
16.76
15.26
63
1.581
D/E ratiox
2.075
2.497
2.507
2.562
2.832
2.799
3.395
3.647
4.074
4.080
0.688
3.647
2.815
51
0.110
Enterprise value₹B
0.467
0.503
0.542
0.602
0.591
0.717
0.837
0.987
1.089
1.185
0.067
14.94%
10.61%
91
360.6
LT debt₹M
514.8
472.8
442.8
443.1
427.8
470.7
430.6
408.5
418.3
403.1
188.7
(1.19%)
(1.79%)
35
Revenue
₹472.5M
2.52%
1.00×
Cost of revenue
₹304.4M
2.47%
1.00×
Operating expenses
₹70.50M
3.26%
1.07×
Goodwill & intangibles
15.11%
Spread over hurdle
53.97%