84.54
Revenue₹M
171.8
186.6
200.9
215.2
232.9
251.3
274.0
289.2
313.1
336.0
92.81
7.61%
7.75%
44
22.61
Revenue growth%
14.21
14.30
12.84
11.86
12.99
11.33
12.51
15.01
12.33
14.45
5.74
12.51
12.92
23
17.48
Gross margin%
13.79
14.23
14.24
13.35
12.52
14.56
11.75
13.50
16.11
18.81
12.39
14.56
14.01
95
12.86
Operating margin%
19.75
21.05
21.02
23.93
25.20
23.08
24.80
23.29
21.80
19.26
13.52
23.08
22.44
90
19.17
Net margin%
33.95
32.34
29.89
32.80
34.84
33.74
35.08
32.35
33.57
34.71
24.62
33.74
33.65
28
24.23
P/E ratio (avg)x
17.12
15.83
16.46
16.78
16.43
14.24
15.11
16.53
15.83
16.82
26.28
15.83
16.45
10
10.24
EV/EBITx
14.14
15.05
18.11
20.95
23.94
26.42
30.72
33.17
38.17
42.87
29.69
33.17
25.18
41
7.97
FCF yield (avg)%
24.92
24.14
22.15
22.15
20.54
23.20
23.22
25.66
26.61
28.04
19.98
25.66
23.68
27
7.79
FCF margin%
24.82
25.35
25.54
25.44
27.06
27.74
25.47
27.43
29.78
28.82
27.94
27.74
26.30
77
0.728
FCF / Net incomex
0.629
0.681
0.707
0.674
0.698
0.788
0.839
0.943
0.983
0.985
1.234
0.943
0.748
15
17.81
ROIC%
4.73
2.17
1.53
2.91
3.59
5.97
6.05
3.58
0.78
1.54
14.48
3.58
3.25
88
8.85
Return on equity%
15.15
15.36
13.31
13.11
14.01
13.10
14.57
13.22
11.67
12.13
22.87
13.10
13.27
45
24.67
Return on assets%
3.97
1.03
0.40
3.22
3.20
0.67
0.40
1.91
0.40
0.40
19.05
0.40
0.85
65
0.07
EPS₹
0.19
0.20
0.23
0.25
0.27
0.29
0.28
0.31
0.29
0.33
0.08
3.48%
5.66%
—
16.98
EPS growth%
23.50
25.13
25.65
26.60
27.83
25.60
27.40
29.67
32.52
30.97
10.36
29.67
27.00
23
0.28
Bookvalue per sh₹
0.39
0.40
0.47
0.49
0.54
0.58
0.61
0.58
0.55
0.65
0.29
3.63%
5.23%
—
0.30
FCF per share₹
0.32
0.35
0.38
0.35
0.32
0.32
0.35
0.37
0.37
0.34
0.27
1.37%
0.88%
—
0.19
Dividend per sh₹
0.09
0.09
0.09
0.08
0.07
0.07
0.08
0.08
0.07
0.07
0.28
(0.12%)
(4.15%)
—
18.65
Div yield (avg)%
32.08
31.95
30.62
32.42
35.32
36.21
36.88
33.95
31.59
31.26
9.11
33.95
32.25
12
11.37
Payout ratio%
21.04
19.75
21.77
23.32
24.82
23.47
21.56
21.99
21.52
24.35
13.60
21.99
21.88
33
271.6
Shares (diluted)M
322.2
333.6
325.1
312.8
340.9
312.6
290.5
282.7
264.7
289.9
268.3
(3.19%)
(1.59%)
10
18.96
Buyback yield%
16.19
13.77
15.00
15.22
13.32
14.78
12.39
13.15
13.80
11.28
28.15
13.15
13.79
46
0.662
D/E ratiox
2.481
2.864
3.328
3.631
3.701
4.368
4.292
4.796
5.821
6.299
0.823
4.796
3.996
82
143.2
Enterprise value₹M
52.50
57.27
49.77
51.97
45.86
48.92
48.76
51.50
49.51
50.38
158.0
1.90%
(0.88%)
33
302.2
LT debt₹M
150.1
153.8
177.5
204.8
217.0
200.3
183.6
190.6
214.4
244.6
217.8
2.42%
6.05%
28
Revenue
₹336.0M
7.75%
1.00×
Cost of revenue
₹180.5M
7.57%
0.98×
Operating expenses
₹52.07M
8.11%
1.03×
Cash and investments
17.04%
Spread over hurdle
23.35%