268.1
Revenue₹M
369.1
389.5
418.5
457.7
488.0
534.5
565.4
616.7
653.3
705.5
278.8
7.65%
7.37%
28
11.70
Revenue growth%
22.80
21.53
20.69
22.71
24.17
24.79
27.61
27.75
29.00
31.05
13.92
27.75
24.48
64
27.48
Gross margin%
10.00
10.89
8.52
5.66
6.41
4.71
6.56
4.69
4.81
7.53
27.59
4.81
6.48
64
17.58
Operating margin%
0.40
1.81
2.17
3.78
2.39
1.17
3.30
2.57
1.66
0.83
24.77
1.66
1.99
70
22.09
Net margin%
1.80
0.40
0.40
0.40
0.40
0.40
0.55
2.43
1.31
1.27
23.22
1.27
0.48
64
11.16
P/E ratio (avg)x
33.04
36.47
36.82
39.08
45.37
47.64
46.76
55.54
65.58
63.91
30.88
55.54
46.07
67
28.48
EV/EBITx
43.06
45.92
51.16
49.09
56.51
64.58
62.35
61.93
70.67
74.05
36.22
64.58
59.22
45
9.27
FCF yield (avg)%
24.86
27.08
27.71
28.97
26.39
25.16
22.33
22.27
19.73
20.94
6.82
22.27
25.01
62
27.80
FCF margin%
19.81
21.67
22.11
23.38
22.57
24.56
27.44
25.62
23.71
24.36
25.77
24.56
23.54
27
0.239
FCF / Net incomex
1.932
1.998
2.215
2.240
2.178
2.191
2.223
2.610
2.915
3.045
1.670
2.610
2.219
74
23.56
ROIC%
21.33
19.34
21.29
23.27
20.89
23.24
23.41
23.80
22.00
21.45
12.50
23.24
21.73
73
6.85
Return on equity%
11.64
13.34
15.87
12.97
12.36
15.08
13.41
16.26
18.05
15.63
11.03
15.63
14.24
20
15.42
Return on assets%
25.28
23.44
25.45
25.10
27.47
26.90
26.73
29.22
28.35
29.18
9.89
28.35
26.82
7
1.46
EPS₹
2.09
2.03
2.25
2.67
2.97
2.94
3.32
3.54
3.68
3.94
1.61
5.80%
8.27%
—
23.92
EPS growth%
8.45
10.00
7.41
10.04
7.31
5.19
7.83
10.13
9.68
9.50
12.00
9.50
8.98
85
1.60
Bookvalue per sh₹
6.89
7.20
7.54
8.38
9.55
11.39
11.22
12.82
13.47
15.81
5.33
10.60%
9.57%
—
2.56
FCF per share₹
4.91
5.12
4.98
5.37
5.61
5.98
6.94
6.84
7.72
7.84
7.74
6.91%
4.72%
—
4.80
Dividend per sh₹
6.40
6.19
6.73
6.24
6.54
7.29
7.16
6.36
6.63
7.36
5.72
2.41%
0.43%
—
18.37
Div yield (avg)%
8.48
7.61
4.94
4.69
6.69
5.57
3.71
2.32
1.44
0.40
8.57
2.32
4.82
53
24.46
Payout ratio%
3.92
3.56
3.93
3.74
5.24
4.54
6.39
3.54
1.21
3.46
20.62
3.54
3.83
85
39.68
Shares (diluted)M
40.70
36.84
40.87
38.13
34.00
33.76
37.30
36.66
37.22
37.96
40.19
2.23%
(0.14%)
76
12.49
Buyback yield%
3.66
3.31
5.68
6.01
3.17
0.62
0.40
0.40
1.38
1.12
22.43
0.62
2.27
70
1.703
D/E ratiox
1.397
1.604
1.668
1.808
1.865
2.080
1.936
2.171
2.256
2.486
1.718
2.171
1.901
81
0.071
Enterprise value₹B
0.770
0.809
0.788
0.868
0.930
1.063
1.098
1.042
1.068
1.046
0.170
2.39%
3.85%
6
341.2
LT debt₹M
778.7
730.2
680.8
702.4
762.2
754.3
852.3
793.3
911.8
857.9
171.6
2.39%
0.25%
84
Revenue
₹705.5M
7.37%
1.00×
Cost of revenue
₹454.5M
7.43%
1.01×
Operating expenses
₹112.8M
7.04%
0.97×