310.2
Revenue₹M
303.3
303.1
303.5
312.4
311.5
310.3
318.4
316.1
322.4
327.4
326.9
1.00%
0.68%
79
12.95
Revenue growth%
4.56
4.65
7.02
6.03
4.19
2.78
1.60
3.11
0.83
1.89
28.67
1.89
3.65
92
7.63
Gross margin%
25.97
28.13
26.59
26.11
25.42
27.57
28.98
31.81
31.87
31.93
12.79
31.81
27.85
20
13.08
Operating margin%
0.40
0.40
0.40
0.40
0.40
3.09
5.50
2.71
5.16
2.49
24.83
3.09
1.45
71
24.52
Net margin%
26.91
24.12
21.62
20.67
22.83
23.33
24.29
21.66
21.90
23.56
3.14
23.33
23.08
54
8.967
P/E ratio (avg)x
54.31
65.23
77.23
83.82
82.25
89.63
105.0
111.0
132.5
159.6
12.37
111.0
86.73
45
33.66
EV/EBITx
37.85
39.15
33.32
29.23
25.05
23.38
22.52
20.08
21.24
18.44
31.01
21.24
24.22
25
24.94
FCF yield (avg)%
20.95
22.51
24.88
25.98
27.95
27.22
30.02
30.59
30.62
30.03
20.80
30.03
27.59
37
19.86
FCF margin%
5.59
4.40
5.84
8.16
5.85
7.47
10.40
10.71
9.01
10.83
10.34
10.40
7.81
63
1.456
FCF / Net incomex
1.099
1.116
1.183
1.267
1.304
1.432
1.602
1.526
1.578
1.805
1.504
1.578
1.368
74
14.51
ROIC%
26.31
24.28
22.80
21.49
22.83
20.24
19.07
19.37
21.27
19.19
10.13
19.37
21.38
88
9.82
Return on equity%
28.02
26.18
26.56
24.94
26.64
28.23
27.24
25.34
27.75
30.74
22.93
27.75
26.94
6
19.18
Return on assets%
11.05
12.74
10.36
11.29
11.45
9.06
6.23
7.45
7.43
10.22
29.86
7.45
10.29
16
0.64
EPS₹
0.68
0.76
0.85
0.88
0.97
1.14
1.15
1.22
1.31
1.31
0.68
6.24%
8.14%
—
14.61
EPS growth%
5.52
4.74
7.00
8.28
5.42
5.72
6.68
6.96
9.61
6.74
21.38
6.74
6.71
69
0.45
Bookvalue per sh₹
0.20
0.20
0.21
0.21
0.23
0.24
0.23
0.22
0.22
0.24
0.53
0.93%
2.53%
—
0.21
FCF per share₹
0.47
0.51
0.51
0.55
0.56
0.51
0.45
0.41
0.38
0.41
0.53
(5.97%)
(2.17%)
—
0.39
Dividend per sh₹
0.09
0.09
0.09
0.10
0.09
0.10
0.11
0.11
0.11
0.10
0.35
1.82%
(0.36%)
—
4.88
Div yield (avg)%
25.16
26.70
27.54
28.95
25.97
26.74
25.81
28.79
31.01
30.25
9.76
28.79
27.14
69
11.53
Payout ratio%
12.25
9.64
9.28
11.42
13.43
12.40
14.85
16.92
18.74
21.43
18.04
16.92
12.91
34
167.2
Shares (diluted)M
262.0
300.6
302.3
325.6
317.3
358.3
387.5
379.6
381.4
438.7
171.6
6.69%
5.84%
47
29.08
Buyback yield%
9.65
7.46
9.69
10.43
7.91
9.29
9.29
7.59
5.78
3.59
14.41
7.59
8.60
57
1.650
D/E ratiox
0.593
0.619
0.624
0.666
0.677
0.671
0.670
0.631
0.564
0.600
0.260
0.631
0.627
49
120.2
Enterprise value₹M
189.0
211.8
228.7
254.8
260.6
279.2
269.4
278.4
325.2
354.1
241.7
6.32%
7.21%
81
60.02
LT debt₹M
328.6
334.7
385.2
439.9
441.9
506.4
517.5
525.1
607.3
684.0
111.9
9.13%
7.31%
77
Revenue
₹327.4M
0.68%
1.00×
Cost of revenue
₹224.4M
0.52%
0.98×
Operating expenses
₹38.30M
1.70%
1.11×
Cash and investments
16.98%
Spread over hurdle
(7.05%)