369.6
Revenue₹M
373.9
383.2
394.1
418.3
429.8
445.1
462.5
495.8
513.9
539.5
395.7
4.65%
4.42%
21
23.78
Revenue growth%
24.74
23.16
25.97
25.08
27.82
26.49
23.55
23.71
26.53
25.50
27.04
25.50
25.29
47
7.89
Gross margin%
11.66
14.50
15.79
15.32
16.86
16.51
14.51
15.43
16.02
13.98
23.51
15.43
15.38
44
4.46
Operating margin%
14.42
14.72
12.63
13.12
15.64
14.93
15.96
14.96
17.83
19.95
18.55
15.96
14.95
56
29.92
Net margin%
11.87
11.85
10.78
8.89
8.99
6.93
7.53
5.48
5.69
3.07
15.87
5.69
8.21
53
34.80
P/E ratio (avg)x
41.18
37.46
38.29
37.15
36.01
37.06
33.13
33.18
32.69
32.96
17.72
33.13
36.53
77
9.079
EV/EBITx
19.09
18.09
16.66
15.08
15.89
15.06
13.10
13.19
13.32
11.64
6.125
13.19
15.07
90
13.99
FCF yield (avg)%
5.80
3.45
0.96
3.26
3.33
0.94
0.78
0.40
0.40
1.60
13.93
0.78
1.28
65
6.87
FCF margin%
8.89
11.61
11.66
8.87
8.38
8.03
9.58
10.18
12.06
12.45
7.11
10.18
9.88
81
0.169
FCF / Net incomex
0.616
0.589
0.597
0.592
0.577
0.595
0.645
0.579
0.533
0.553
0.168
0.579
0.591
58
18.20
ROIC%
24.62
22.53
22.61
25.54
23.46
24.11
23.31
23.64
25.54
24.95
12.13
24.11
23.87
28
22.92
Return on equity%
6.46
6.75
8.30
5.40
7.75
8.49
11.07
10.48
8.22
6.58
19.64
8.49
7.98
26
2.37
Return on assets%
21.47
23.82
23.57
26.11
25.27
25.31
26.75
23.85
26.40
27.83
12.56
26.40
25.29
69
0.20
EPS₹
0.43
0.40
0.43
0.42
0.44
0.43
0.39
0.41
0.39
0.37
0.21
(3.32%)
(0.74%)
—
19.91
EPS growth%
9.05
10.44
8.57
9.06
10.35
8.20
5.26
5.60
6.83
5.21
17.55
5.60
8.39
90
0.48
Bookvalue per sh₹
0.15
0.16
0.18
0.16
0.16
0.18
0.18
0.19
0.18
0.20
0.29
4.41%
2.37%
—
0.09
FCF per share₹
0.30
0.28
0.31
0.30
0.34
0.34
0.39
0.43
0.41
0.41
0.19
3.79%
4.35%
—
0.28
Dividend per sh₹
0.54
0.60
0.65
0.73
0.73
0.69
0.63
0.60
0.68
0.73
0.41
—
3.25%
—
19.12
Div yield (avg)%
1.54
1.96
0.40
1.68
2.04
0.40
1.29
1.14
3.58
6.57
22.91
1.29
1.61
21
15.88
Payout ratio%
16.73
15.78
13.86
15.49
18.15
15.29
17.28
16.02
17.34
19.21
14.75
17.28
16.38
19
223.4
Shares (diluted)M
189.2
187.7
174.5
161.4
173.1
158.4
149.7
142.7
135.7
147.9
219.2
(3.10%)
(2.23%)
54
18.96
Buyback yield%
23.98
22.36
20.50
18.48
20.75
20.04
19.54
18.67
19.66
21.12
23.92
19.66
20.27
14
1.312
D/E ratiox
0.549
0.578
0.645
0.665
0.701
0.658
0.622
0.568
0.611
0.609
0.615
0.611
0.616
30
0.488
Enterprise value₹B
0.724
0.720
0.850
0.870
0.881
0.944
0.925
1.085
1.043
1.080
0.397
4.16%
5.42%
26
426.8
LT debt₹M
21.99
20.57
21.02
22.96
24.50
23.41
26.04
28.24
26.61
25.81
132.0
1.05%
0.66%
68
Revenue
₹539.5M
4.42%
1.00×
Cost of revenue
₹298.1M
4.49%
1.01×
Operating expenses
₹79.01M
4.08%
0.97×
Goodwill & intangibles
16.77%
Cash and investments
14.12%
Spread over hurdle
(1.20%)