266.3
Revenue₹M
318.1
317.3
314.5
307.6
301.9
303.4
308.7
312.1
314.5
317.2
287.9
1.00%
(0.17%)
64
12.95
Revenue growth%
5.45
7.00
7.52
7.81
4.94
6.47
7.01
8.54
7.87
9.00
4.17
7.87
7.27
59
15.94
Gross margin%
23.74
26.17
28.30
26.75
24.52
26.27
25.44
23.07
23.55
25.35
11.28
25.35
25.40
7
13.65
Operating margin%
1.40
2.63
1.80
0.40
2.93
1.82
4.65
2.40
3.87
4.18
10.31
3.87
2.52
30
12.42
Net margin%
33.50
36.46
38.50
36.39
35.75
38.31
37.39
39.80
41.29
40.45
11.51
39.80
37.85
78
6.460
P/E ratio (avg)x
25.82
28.29
30.47
34.48
39.90
40.38
44.42
42.09
47.84
49.70
9.639
44.42
40.14
15
30.93
EV/EBITx
18.07
17.83
18.12
19.96
23.75
27.56
31.89
34.02
34.87
40.70
12.72
34.02
25.66
93
24.43
FCF yield (avg)%
27.97
28.53
29.48
27.89
27.21
26.46
26.00
24.66
22.78
24.72
16.76
24.72
26.84
6
14.91
FCF margin%
12.61
10.99
8.37
11.15
11.34
9.95
9.82
9.35
8.78
10.03
9.90
9.82
9.99
34
1.433
FCF / Net incomex
1.164
1.094
1.110
1.250
1.359
1.571
1.547
1.642
1.587
1.671
1.305
1.587
1.453
51
8.99
ROIC%
31.52
31.47
33.24
31.69
32.35
34.74
33.95
32.53
31.00
30.41
14.27
32.53
32.02
72
17.49
Return on equity%
5.37
4.93
3.43
5.08
2.73
0.40
3.04
0.72
2.72
5.42
27.42
2.72
3.23
67
5.21
Return on assets%
24.50
27.22
25.30
24.96
23.53
23.71
24.51
23.07
23.09
25.19
4.37
23.71
24.51
5
0.08
EPS₹
0.24
0.22
0.23
0.22
0.21
0.19
0.16
0.16
0.14
0.15
0.09
(6.69%)
(5.77%)
—
27.24
EPS growth%
22.06
19.30
20.20
18.31
20.12
22.15
19.17
19.86
19.95
22.48
25.07
19.95
20.04
60
0.28
Bookvalue per sh₹
0.33
0.30
0.32
0.29
0.26
0.24
0.27
0.25
0.27
0.25
0.07
(1.34%)
(1.44%)
—
0.22
FCF per share₹
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.05
0.04
0.05
0.06
(5.49%)
(1.15%)
—
0.16
Dividend per sh₹
0.17
0.17
0.17
0.18
0.19
0.18
0.19
0.19
0.21
0.21
0.06
1.24%
2.45%
—
9.20
Div yield (avg)%
31.00
31.44
29.29
31.59
29.97
27.23
29.74
30.41
32.82
34.45
29.83
30.41
30.70
87
4.70
Payout ratio%
13.22
14.03
14.89
17.64
15.11
14.17
13.59
12.60
14.18
14.28
25.72
14.17
14.18
40
610.3
Shares (diluted)M
524.7
491.7
515.3
505.8
452.0
473.3
460.3
420.5
412.5
376.0
606.2
(3.61%)
(4.01%)
94
20.84
Buyback yield%
12.14
10.14
11.97
11.29
12.15
9.37
8.31
9.15
10.68
10.21
17.69
9.37
10.45
64
0.894
D/E ratiox
0.346
0.366
0.369
0.397
0.456
0.491
0.553
0.611
0.610
0.719
0.269
0.610
0.473
27
15.97
Enterprise value₹M
231.2
243.8
238.2
250.8
230.0
231.6
234.8
204.3
186.9
163.1
282.4
(6.64%)
(4.61%)
79
154.5
LT debt₹M
279.5
299.3
348.5
385.3
452.8
424.8
437.7
447.4
496.9
564.4
171.5
4.51%
8.03%
22
Revenue
₹317.2M
(0.17%)
1.00×
Cost of revenue
₹189.8M
(0.01%)
1.02×
Operating expenses
₹38.23M
(0.08%)
1.01×
Cash and investments
21.35%
Goodwill & intangibles
13.64%
Spread over hurdle
17.80%