235.4
Revenue₹M
197.7
208.7
222.2
233.8
252.4
270.0
286.1
303.9
330.0
244.1
286.1
7.14%
6.45%
19
20.83
Revenue growth%
27.36
29.81
30.56
31.82
30.26
28.50
30.89
29.90
28.39
8.65
23.71
29.90
29.85
16
29.07
Gross margin%
6.75
4.61
6.61
3.76
2.76
3.71
2.06
4.09
6.80
2.69
4.40
3.71
4.35
79
26.99
Operating margin%
24.48
21.52
21.23
20.83
23.69
23.53
20.75
18.81
21.42
9.62
8.41
21.42
21.47
21
22.92
Net margin%
25.17
26.45
24.63
25.73
27.84
28.03
28.30
27.32
28.37
2.14
26.23
28.03
26.88
25
13.16
P/E ratio (avg)x
35.60
40.85
40.27
42.89
46.55
47.08
49.30
49.71
58.49
25.40
15.55
49.30
44.72
20
11.11
EV/EBITx
36.28
39.41
44.04
52.68
55.17
63.23
63.89
76.75
85.76
19.40
14.14
63.89
53.93
34
10.09
FCF yield (avg)%
9.85
9.51
11.12
11.56
9.79
7.10
9.92
8.17
8.23
2.59
22.33
8.23
9.82
85
4.27
FCF margin%
21.50
19.29
20.98
18.66
18.96
18.92
21.09
23.57
25.19
29.43
8.75
21.09
21.04
19
0.626
FCF / Net incomex
0.642
0.640
0.643
0.755
0.771
0.877
0.966
0.995
0.998
0.963
1.007
0.966
0.763
75
28.94
ROIC%
17.18
16.62
19.46
17.25
15.69
13.36
12.88
11.93
13.66
15.46
8.27
13.36
16.15
7
2.31
Return on equity%
6.15
3.64
6.52
9.44
10.81
11.44
10.62
13.38
13.71
2.59
4.21
11.44
10.03
90
3.91
Return on assets%
17.92
16.59
14.53
16.86
14.90
17.61
15.76
14.15
11.47
12.91
21.08
14.90
15.41
45
0.24
EPS₹
0.16
0.18
0.21
0.24
0.25
0.31
0.31
0.36
0.38
0.27
0.28
9.81%
12.03%
—
29.95
EPS growth%
10.98
12.91
13.55
11.54
12.59
14.34
15.97
18.16
16.51
9.83
6.65
15.97
13.23
66
0.05
Bookvalue per sh₹
0.11
0.10
0.10
0.12
0.14
0.13
0.15
0.16
0.18
0.17
0.05
8.14%
6.60%
—
0.04
FCF per share₹
0.13
0.12
0.13
0.13
0.13
0.14
0.17
0.18
0.21
0.23
0.33
10.59%
5.44%
—
0.24
Dividend per sh₹
0.43
0.51
0.52
0.55
0.59
0.67
0.68
0.67
0.72
0.25
0.21
5.66%
8.96%
—
15.23
Div yield (avg)%
10.79
11.83
13.17
10.72
8.48
10.75
13.49
11.83
9.11
19.47
29.00
10.75
10.77
43
28.81
Payout ratio%
13.18
11.44
10.65
8.04
9.59
6.79
6.61
5.15
5.72
17.28
26.16
6.61
8.82
8
444.2
Shares (diluted)M
320.5
317.2
323.1
274.3
282.0
297.8
319.6
287.6
304.5
428.6
446.4
2.11%
(0.81%)
81
3.33
Buyback yield%
24.33
25.85
27.42
29.42
28.14
25.47
25.37
26.59
24.27
15.84
12.63
25.47
26.15
68
0.880
D/E ratiox
1.652
1.631
1.866
1.828
1.824
1.761
2.000
2.142
2.466
0.877
1.293
2.000
1.826
26
147.5
Enterprise value₹M
83.67
74.69
70.19
74.81
69.38
62.90
58.42
52.43
49.91
238.2
31.41
(7.78%)
(6.71%)
64
134.8
LT debt₹M
258.7
273.4
302.6
324.3
341.8
370.7
420.1
433.6
434.3
119.0
187.7
6.02%
6.69%
33
Revenue
₹330.0M
6.45%
1.00×
Cost of revenue
₹183.4M
5.99%
0.96×
Operating expenses
₹72.70M
7.15%
1.07×
Goodwill & intangibles
17.40%
Property and equipment
16.80%
Spread over hurdle
27.01%