108.5
Revenue₹M
102.1
109.5
115.8
123.5
131.4
140.8
154.2
165.9
176.7
191.5
119.6
7.82%
7.35%
20
27.85
Revenue growth%
3.08
2.51
1.57
0.40
0.40
0.40
0.40
0.40
1.07
3.47
17.50
0.40
0.73
67
5.44
Gross margin%
24.38
26.42
27.68
27.99
28.51
25.78
26.01
27.38
29.15
28.62
20.00
27.38
27.53
73
24.73
Operating margin%
13.41
14.72
12.41
15.13
13.50
16.24
16.44
15.87
15.90
15.01
6.99
15.90
15.07
86
4.89
Net margin%
18.94
20.42
19.84
18.33
18.70
17.34
19.42
18.16
15.46
16.16
29.80
17.34
18.52
15
33.21
P/E ratio (avg)x
13.70
13.76
14.88
14.51
15.48
16.96
19.18
20.63
22.24
21.59
17.69
20.63
16.22
91
28.81
EV/EBITx
10.07
11.62
12.22
12.46
11.92
13.53
12.87
14.96
16.15
19.01
10.08
14.96
12.67
81
19.30
FCF yield (avg)%
12.89
15.21
17.56
16.43
16.46
14.14
16.19
15.83
13.02
12.02
23.19
14.14
15.52
69
16.57
FCF margin%
20.90
20.90
20.93
22.29
24.13
25.89
27.47
24.75
25.29
26.33
2.43
25.89
24.44
14
1.474
FCF / Net incomex
2.247
2.680
2.812
2.743
2.744
2.822
3.115
3.623
4.153
4.687
0.570
3.623
2.817
64
25.08
ROIC%
24.73
22.84
21.14
24.13
21.95
19.88
17.78
20.16
22.16
23.54
8.52
20.16
22.05
74
29.27
Return on equity%
24.11
25.03
27.81
30.34
30.45
32.94
30.54
29.99
31.22
29.78
20.89
30.54
30.16
38
17.24
Return on assets%
12.65
10.39
13.32
11.43
10.35
12.07
10.66
8.88
11.83
8.83
18.17
10.66
11.04
39
0.18
EPS₹
0.09
0.11
0.10
0.11
0.12
0.14
0.16
0.16
0.15
0.16
0.19
5.99%
6.81%
—
11.00
EPS growth%
5.02
5.40
7.44
7.20
9.56
9.25
7.06
9.08
6.24
3.27
27.94
7.06
7.13
58
0.41
Bookvalue per sh₹
0.29
0.27
0.25
0.27
0.30
0.30
0.30
0.28
0.27
0.27
0.17
(1.53%)
(0.56%)
—
0.40
FCF per share₹
0.25
0.29
0.32
0.34
0.37
0.39
0.40
0.46
0.53
0.60
0.23
10.39%
9.66%
—
0.33
Dividend per sh₹
0.58
0.65
0.73
0.75
0.80
0.81
0.93
1.07
1.03
1.21
0.43
8.77%
8.77%
—
22.25
Div yield (avg)%
1.38
0.40
1.95
4.82
7.49
7.32
8.96
6.47
5.41
4.31
21.96
6.47
5.12
77
18.77
Payout ratio%
27.02
27.48
29.74
32.24
29.60
31.99
33.79
34.39
32.65
32.71
27.85
32.71
32.11
40
218.0
Shares (diluted)M
252.8
256.2
273.5
262.5
306.4
311.0
323.5
308.8
340.4
330.6
216.7
1.54%
4.18%
47
11.09
Buyback yield%
0.40
0.40
2.54
3.05
3.19
2.22
5.05
4.72
2.90
4.69
12.07
4.69
2.97
30
0.219
D/E ratiox
0.711
0.808
0.904
0.973
1.039
1.033
1.016
1.051
1.002
1.005
0.193
1.016
1.003
87
32.81
Enterprise value₹M
29.14
29.95
32.56
35.55
37.70
40.30
38.63
41.39
40.74
42.29
192.5
2.32%
2.98%
23
13.65
LT debt₹M
260.7
273.2
312.7
366.6
370.7
395.0
376.2
432.7
478.8
472.4
72.45
4.97%
6.55%
66
Revenue
₹191.5M
7.35%
1.00×
Cost of revenue
₹106.1M
7.34%
1.00×
Operating expenses
₹43.41M
7.40%
1.00×
Goodwill & intangibles
16.79%
Spread over hurdle
(2.53%)