124.7
Revenue₹M
283.6
300.1
321.6
344.5
364.3
398.4
427.1
462.7
484.2
524.4
128.4
7.56%
6.94%
58
4.29
Revenue growth%
23.91
22.28
20.72
22.64
21.65
24.57
26.37
28.72
30.66
31.80
12.98
28.72
24.24
37
3.37
Gross margin%
1.85
0.40
0.55
1.30
3.13
2.39
3.86
3.83
4.46
5.95
12.99
3.86
2.76
12
4.62
Operating margin%
3.24
1.04
3.71
6.54
4.45
6.95
4.71
6.90
6.25
4.53
20.16
6.25
4.62
16
9.82
Net margin%
9.84
10.60
8.56
8.22
10.39
12.08
14.79
14.82
15.19
14.00
18.59
14.79
11.34
78
25.72
P/E ratio (avg)x
13.14
15.52
16.34
18.00
17.35
20.26
23.77
23.78
24.50
25.29
36.91
23.78
19.13
54
21.20
EV/EBITx
14.08
13.52
13.68
13.98
14.32
15.72
15.33
17.41
18.72
21.16
17.63
17.41
14.83
65
11.11
FCF yield (avg)%
24.12
23.58
20.65
19.11
19.72
21.98
23.06
24.46
26.74
25.14
8.37
24.46
23.32
60
7.41
FCF margin%
22.62
20.62
18.77
19.00
18.08
20.54
19.92
22.72
21.91
21.70
20.70
21.70
20.58
80
0.638
FCF / Net incomex
1.313
1.380
1.191
1.307
1.304
1.360
1.240
1.319
1.367
1.373
0.856
1.360
1.316
32
14.33
ROIC%
13.16
12.12
13.37
10.74
12.22
13.50
15.76
18.67
20.00
18.85
3.55
18.67
13.44
46
29.74
Return on equity%
15.65
14.74
14.54
13.96
11.06
11.01
12.44
10.74
9.53
7.07
14.49
10.74
11.75
90
6.86
Return on assets%
9.17
10.72
11.81
13.64
16.02
18.36
20.01
18.63
21.43
21.20
27.98
20.01
17.19
20
0.93
EPS₹
0.93
0.97
0.88
0.87
0.76
0.78
0.77
0.70
0.64
0.59
0.96
(4.76%)
(3.50%)
—
19.81
EPS growth%
4.65
6.04
4.32
6.79
4.55
1.66
4.63
7.53
7.09
7.18
16.77
7.09
5.34
83
0.39
Bookvalue per sh₹
0.77
0.73
0.80
0.77
0.87
0.83
0.88
0.83
0.90
0.87
0.56
0.10%
1.68%
—
0.52
FCF per share₹
1.74
1.76
1.84
2.12
2.22
2.46
2.78
3.14
3.70
4.34
0.51
14.41%
10.45%
—
0.23
Dividend per sh₹
1.03
1.13
1.11
1.25
1.22
1.36
1.43
1.56
1.72
1.70
0.33
6.87%
4.68%
—
28.48
Div yield (avg)%
9.47
6.53
5.64
4.43
2.23
4.33
4.46
6.59
9.39
6.98
5.20
6.59
6.08
41
25.99
Payout ratio%
35.05
35.68
34.15
32.93
33.85
32.16
34.55
33.69
35.65
36.32
10.33
34.55
34.35
47
134.5
Shares (diluted)M
144.0
130.8
132.5
148.8
154.6
152.7
167.7
152.7
144.5
138.0
135.0
(2.25%)
0.11%
45
18.89
Buyback yield%
6.68
8.71
10.63
8.75
8.46
8.39
11.05
12.17
14.55
17.09
9.60
12.17
9.69
78
1.387
D/E ratiox
1.030
1.061
1.095
0.944
0.850
0.815
0.830
0.816
0.695
0.698
0.136
0.815
0.840
75
290.1
Enterprise value₹M
81.35
75.70
68.27
60.53
56.84
61.19
64.97
65.47
58.22
53.58
183.3
(1.17%)
(3.32%)
30
370.7
LT debt₹M
541.5
598.4
583.1
668.7
689.1
669.4
682.3
817.0
868.8
915.9
407.0
5.86%
7.22%
84
Revenue
₹524.4M
6.94%
1.00×
Cost of revenue
₹211.1M
6.43%
0.95×
Operating expenses
₹129.7M
7.09%
1.01×
Spread over hurdle
35.15%