256.7
Revenue₹M
264.8
274.4
272.5
282.6
289.5
295.5
304.4
307.5
305.9
317.5
283.4
1.86%
2.23%
68
9.45
Revenue growth%
18.84
16.28
15.06
14.80
13.69
15.55
18.10
20.64
18.87
20.14
17.79
18.87
17.19
89
20.85
Gross margin%
0.40
1.83
0.40
0.40
0.40
3.24
4.89
6.38
5.93
8.48
21.40
5.93
2.53
35
9.46
Operating margin%
0.40
0.40
0.40
1.69
0.77
0.40
0.84
0.40
2.37
0.42
27.06
0.42
0.41
94
24.45
Net margin%
21.37
24.21
22.10
23.69
26.37
25.56
27.11
24.63
24.61
23.12
27.89
24.63
24.41
93
30.73
P/E ratio (avg)x
32.68
35.75
42.10
44.15
46.23
44.84
53.84
59.04
57.39
55.51
30.90
55.51
45.54
14
13.73
EV/EBITx
9.763
11.05
12.30
12.63
14.10
15.86
15.60
16.91
16.65
16.22
16.86
16.22
14.85
93
29.74
FCF yield (avg)%
11.31
11.59
13.59
16.30
16.71
15.29
17.11
17.17
19.10
17.65
15.79
17.17
16.51
14
2.89
FCF margin%
24.71
23.28
21.21
22.25
21.90
20.48
20.48
21.86
22.84
23.50
19.17
21.86
22.08
90
1.266
FCF / Net incomex
1.326
1.246
1.216
1.277
1.199
1.347
1.330
1.339
1.505
1.573
0.734
1.347
1.328
55
6.55
ROIC%
5.37
7.25
7.85
6.30
3.75
5.18
7.22
7.52
6.81
5.99
22.85
6.81
6.55
24
6.64
Return on equity%
11.00
8.32
10.28
12.10
14.85
12.29
9.51
11.07
12.88
10.53
28.24
11.07
11.04
95
15.65
Return on assets%
16.11
13.65
14.35
16.37
15.57
17.70
18.30
17.21
17.61
20.36
2.32
17.70
16.79
9
1.60
EPS₹
2.26
2.17
2.14
2.16
2.29
2.11
2.37
2.21
2.25
2.12
1.68
(1.52%)
0.26%
—
14.39
EPS growth%
8.67
10.57
10.74
9.51
12.08
11.60
14.41
13.65
15.82
14.11
14.49
14.11
11.84
85
2.01
Bookvalue per sh₹
0.94
0.91
0.89
1.01
1.17
1.19
1.15
1.20
1.15
1.33
0.71
2.55%
4.83%
—
0.74
FCF per share₹
1.32
1.49
1.43
1.42
1.68
1.76
1.70
1.69
1.89
2.15
1.21
4.97%
5.22%
—
0.72
Dividend per sh₹
2.61
2.88
2.66
2.97
3.12
3.13
3.32
2.96
3.16
3.19
0.49
0.45%
2.91%
—
4.23
Div yield (avg)%
21.10
20.59
18.02
15.89
17.26
14.65
12.69
11.65
10.97
10.42
29.86
11.65
15.27
36
9.41
Payout ratio%
23.62
23.38
24.35
24.09
21.15
20.05
22.83
24.37
25.95
23.38
17.05
23.38
23.50
6
88.05
Shares (diluted)M
75.10
72.06
72.51
77.16
79.58
67.87
62.00
54.54
49.12
45.75
92.82
(10.48%)
(6.00%)
74
5.91
Buyback yield%
11.73
14.71
12.92
14.34
15.76
16.23
14.06
15.19
15.61
18.35
5.23
15.61
14.95
69
0.179
D/E ratiox
0.565
0.601
0.634
0.704
0.776
0.856
0.877
0.790
0.794
0.740
1.645
0.794
0.758
84
302.8
Enterprise value₹M
305.2
318.4
358.4
394.6
466.4
457.2
450.2
462.0
492.0
485.5
350.7
0.80%
6.32%
24
110.4
LT debt₹M
331.5
331.0
341.0
407.5
468.7
454.7
443.7
455.3
455.5
472.5
97.14
0.16%
3.79%
92
Revenue
₹317.5M
2.23%
1.00×
Cost of revenue
₹169.6M
2.28%
1.01×
Operating expenses
₹61.33M
2.03%
0.98×
Cash and investments
18.51%
Spread over hurdle
(4.93%)