498.3
Revenue₹M
572.8
561.5
570.2
576.0
566.0
579.2
571.9
572.1
566.5
582.1
537.2
0.56%
0.09%
75
26.42
Revenue growth%
29.29
27.74
30.04
27.36
27.64
27.17
28.93
29.80
27.40
27.03
10.16
27.40
27.69
93
24.27
Gross margin%
5.66
5.42
4.34
5.16
6.11
8.15
9.48
8.69
9.24
8.56
7.75
8.69
7.13
85
2.62
Operating margin%
3.53
5.97
5.10
3.60
2.71
3.76
2.46
1.66
0.40
0.40
29.67
1.66
3.12
79
23.17
Net margin%
18.09
20.96
23.26
20.53
18.97
19.49
21.37
20.28
18.74
17.22
15.27
19.49
19.89
39
9.026
P/E ratio (avg)x
16.24
13.81
13.45
13.79
14.51
14.62
13.22
12.51
12.39
11.87
24.26
12.51
13.62
74
11.88
EV/EBITx
22.05
22.03
20.14
19.22
17.18
14.99
16.06
16.06
17.29
18.81
15.88
16.06
18.05
13
23.42
FCF yield (avg)%
25.37
27.71
24.76
23.06
20.82
22.40
24.88
26.68
23.86
25.30
11.90
24.88
24.82
9
27.91
FCF margin%
14.41
16.95
18.26
20.20
21.21
19.01
18.22
20.71
20.21
20.82
4.73
20.21
19.60
39
0.993
FCF / Net incomex
2.615
2.524
2.888
3.267
3.142
3.157
3.026
3.224
3.095
2.985
1.188
3.095
3.061
51
26.16
ROIC%
29.30
31.90
33.55
31.68
29.35
30.37
31.68
30.23
28.30
26.58
18.91
30.23
30.30
33
28.19
Return on equity%
9.55
6.57
4.52
6.79
7.30
5.98
5.10
4.41
4.23
4.31
28.31
4.41
5.54
90
23.14
Return on assets%
14.63
14.87
13.91
12.58
10.21
7.53
6.62
5.78
6.11
5.92
24.09
6.11
8.87
52
0.36
EPS₹
0.44
0.42
0.39
0.40
0.40
0.42
0.41
0.40
0.42
0.42
0.38
0.77%
0.22%
—
7.47
EPS growth%
18.66
18.75
19.79
18.37
17.36
14.69
16.85
19.68
22.58
23.42
2.18
19.68
18.70
12
0.38
Bookvalue per sh₹
0.46
0.51
0.51
0.53
0.48
0.45
0.50
0.52
0.46
0.46
0.99
(1.11%)
(1.17%)
—
0.71
FCF per share₹
1.03
1.01
1.19
1.27
1.40
1.61
1.82
1.95
2.12
2.38
0.52
11.30%
9.41%
—
1.32
Dividend per sh₹
1.81
1.78
2.13
2.23
2.51
2.60
2.75
2.73
2.68
3.02
0.66
3.78%
6.09%
—
28.04
Div yield (avg)%
0.57
0.59
0.40
0.40
2.92
5.35
8.11
10.53
11.33
9.73
2.81
9.73
4.14
12
6.81
Payout ratio%
4.94
3.18
2.37
3.73
3.07
5.09
5.61
6.77
3.79
3.70
2.09
5.09
3.76
67
75.25
Shares (diluted)M
83.61
79.16
81.21
81.34
81.56
80.44
81.56
75.32
75.14
70.38
73.53
(2.91%)
(0.85%)
8
6.24
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.63
0.40
0.40
0.40
0.40
19.03
0.40
0.40
83
0.885
D/E ratiox
1.399
1.393
1.226
1.089
1.161
1.061
0.998
1.100
0.971
0.881
0.659
0.998
1.095
13
301.5
Enterprise value₹M
550.7
573.1
559.8
667.4
710.5
688.1
748.9
767.3
845.8
900.2
266.5
4.85%
4.85%
17
536.1
LT debt₹M
142.3
130.4
128.9
131.6
121.6
108.3
96.99
104.0
112.8
97.33
487.3
(4.35%)
(3.74%)
92
Revenue
₹582.1M
0.09%
1.00×
Cost of revenue
₹364.9M
0.25%
1.02×
Operating expenses
₹111.3M
(0.34%)
0.96×
Property and equipment
15.88%
Spread over hurdle
(6.13%)