466.2
Revenue₹M
680.1
702.7
712.3
737.2
764.5
796.2
812.5
838.3
870.2
882.2
476.0
2.90%
2.64%
69
22.41
Revenue growth%
24.58
25.83
26.99
26.26
25.88
25.01
22.99
23.74
23.07
22.19
28.48
23.07
24.80
58
2.88
Gross margin%
7.69
7.65
4.81
7.44
9.22
8.89
7.81
5.18
3.82
5.69
22.59
5.69
7.54
54
19.15
Operating margin%
11.52
10.90
13.58
15.83
16.40
15.69
17.03
18.32
19.03
17.96
27.09
17.96
16.11
71
8.89
Net margin%
12.09
13.81
16.46
19.24
19.96
21.42
23.13
25.64
26.43
27.00
4.79
25.64
20.69
65
17.61
P/E ratio (avg)x
12.41
11.49
11.26
10.62
9.406
9.895
9.267
8.496
8.779
9.180
29.49
9.180
9.651
90
13.13
EV/EBITx
9.196
9.618
9.927
10.73
9.830
10.44
10.03
8.921
9.408
8.129
9.230
9.408
9.724
87
26.83
FCF yield (avg)%
21.17
21.10
20.97
19.74
18.58
18.28
18.98
20.77
17.84
17.85
13.79
18.28
19.36
25
27.33
FCF margin%
23.67
22.42
21.41
23.71
21.75
20.25
19.65
20.30
18.80
16.64
29.12
19.65
20.85
50
0.365
FCF / Net incomex
1.387
1.569
1.496
1.398
1.560
1.547
1.509
1.439
1.552
1.775
0.200
1.547
1.528
38
8.28
ROIC%
18.61
16.38
14.76
16.97
17.44
15.74
18.44
21.43
18.62
15.64
14.31
18.44
17.20
9
17.24
Return on equity%
28.94
31.62
28.70
27.86
25.34
24.89
23.35
24.90
22.75
21.25
28.47
23.35
25.12
53
22.47
Return on assets%
8.00
5.42
6.87
8.86
6.04
6.67
7.70
9.83
7.02
4.40
19.27
7.02
6.94
30
0.05
EPS₹
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
1.95%
(0.47%)
—
10.74
EPS growth%
9.98
11.89
11.16
11.33
13.35
13.54
11.86
9.24
11.94
11.48
27.41
11.86
11.67
16
0.06
Bookvalue per sh₹
0.24
0.27
0.27
0.29
0.31
0.33
0.35
0.39
0.47
0.54
0.18
11.74%
9.40%
—
0.17
FCF per share₹
0.10
0.09
0.09
0.08
0.07
0.07
0.08
0.08
0.09
0.07
0.25
(0.35%)
(2.39%)
—
0.13
Dividend per sh₹
0.36
0.38
0.46
0.50
0.60
0.66
0.78
0.93
0.98
1.16
0.17
14.03%
13.56%
—
5.14
Div yield (avg)%
22.94
21.69
23.23
21.03
22.35
24.66
22.34
25.23
27.94
27.39
4.91
25.23
23.09
59
19.34
Payout ratio%
23.76
25.87
25.57
26.33
27.46
30.02
30.12
30.51
28.22
27.84
8.39
30.02
27.65
38
1.550
Shares (diluted)B
2.372
2.517
3.031
3.502
3.595
3.932
4.329
4.407
5.150
5.624
1.597
9.36%
10.52%
38
19.91
Buyback yield%
22.46
24.24
24.32
22.50
19.82
19.24
21.27
20.79
19.29
17.91
20.98
19.29
21.03
7
0.291
D/E ratiox
1.786
1.846
2.114
2.047
2.043
1.931
1.791
1.678
1.551
1.683
0.171
1.683
1.819
83
437.5
Enterprise value₹M
496.5
467.1
480.1
469.8
493.8
527.7
525.7
531.9
461.4
469.4
547.3
(1.01%)
(0.01%)
78
88.40
LT debt₹M
86.98
80.51
73.95
81.30
80.42
92.06
97.74
103.8
100.6
115.2
737.5
7.46%
4.14%
13
Revenue
₹882.2M
2.64%
1.00×
Cost of revenue
₹495.1M
2.64%
1.00×
Operating expenses
₹126.6M
1.99%
0.94×
Goodwill & intangibles
16.34%
Property and equipment
14.94%
Spread over hurdle
35.36%