13.35
Revenue₹M
15.25
16.75
18.04
19.48
20.97
22.88
25.12
27.15
30.00
32.51
14.12
9.17%
8.74%
38
4.84
Revenue growth%
24.59
26.90
23.96
23.49
21.56
19.88
22.64
25.33
26.46
26.55
13.82
25.33
24.27
72
25.20
Gross margin%
17.96
16.92
18.60
16.82
17.33
17.56
14.73
13.73
14.38
13.08
4.50
14.38
16.87
46
10.29
Operating margin%
27.70
26.42
25.75
28.25
30.77
31.65
29.86
30.08
32.89
35.85
4.65
31.65
29.97
17
2.01
Net margin%
13.97
11.36
10.47
7.99
8.86
6.10
6.83
8.08
11.04
12.56
5.13
8.08
9.66
58
24.30
P/E ratio (avg)x
22.92
22.94
19.51
18.57
16.79
17.32
18.07
16.03
14.51
14.50
33.76
16.03
17.69
26
21.42
EV/EBITx
31.19
33.17
33.29
32.82
37.55
40.68
47.43
52.63
55.30
57.85
8.620
52.63
39.11
84
2.03
FCF yield (avg)%
1.77
1.13
0.40
2.37
3.31
5.13
2.53
4.68
2.17
2.62
2.42
2.62
2.45
41
12.92
FCF margin%
7.19
8.28
6.63
4.39
3.83
1.80
0.40
0.40
0.40
0.40
12.38
0.40
2.82
11
1.021
FCF / Net incomex
1.601
1.454
1.522
1.446
1.577
1.486
1.360
1.436
1.550
1.570
0.167
1.486
1.504
69
4.41
ROIC%
12.24
11.97
12.95
11.00
10.93
13.10
10.28
11.76
12.27
12.66
20.01
12.27
12.11
91
8.39
Return on equity%
10.16
11.71
11.74
11.76
13.75
11.04
9.43
6.53
7.70
5.33
7.95
7.70
10.60
84
26.30
Return on assets%
29.17
29.33
26.81
27.26
28.10
29.08
27.58
27.43
26.59
25.63
9.85
27.43
27.51
34
3.64
EPS₹
2.73
3.11
3.01
3.01
3.29
3.16
2.87
2.69
2.54
2.39
3.82
(6.21%)
(0.80%)
—
2.43
EPS growth%
25.57
24.53
22.59
23.84
21.82
20.21
17.37
15.84
15.96
13.20
7.68
15.96
21.01
6
2.54
Bookvalue per sh₹
1.96
1.99
1.92
1.71
1.87
1.86
1.78
1.84
1.63
1.49
1.78
(4.34%)
(2.95%)
—
0.59
FCF per share₹
3.01
2.72
2.70
2.92
2.90
2.89
2.94
2.88
3.05
2.91
2.27
0.08%
(1.42%)
—
2.93
Dividend per sh₹
1.49
1.33
1.16
1.27
1.18
1.15
1.19
1.24
1.21
1.09
1.95
(1.47%)
(2.41%)
—
8.23
Div yield (avg)%
29.15
27.68
29.44
31.79
33.09
33.71
35.27
36.30
35.92
38.55
14.06
35.92
33.40
90
12.81
Payout ratio%
4.86
5.71
4.60
2.67
5.40
2.54
3.31
4.97
4.30
5.91
18.75
4.30
4.73
35
2.852
Shares (diluted)M
2.267
2.069
2.112
1.919
1.730
1.725
1.876
2.010
1.995
2.157
2.866
4.51%
(0.57%)
18
28.92
Buyback yield%
13.69
11.53
12.99
13.32
15.27
16.41
18.35
19.20
21.50
22.28
4.39
19.20
15.84
22
1.256
D/E ratiox
1.227
1.170
1.216
1.194
1.113
1.162
1.106
1.057
1.061
1.007
1.057
1.061
1.138
36
19.96
Enterprise value₹M
36.47
41.06
44.61
49.92
46.81
44.44
48.33
46.05
51.52
51.15
14.82
1.79%
3.50%
29
14.08
LT debt₹M
36.73
40.41
47.56
49.39
58.92
70.16
68.88
75.62
78.86
80.25
8.301
6.37%
7.96%
34
Revenue
₹32.51M
8.74%
1.00×
Cost of revenue
₹16.21M
8.79%
1.01×
Operating expenses
₹7.783M
8.77%
1.00×
Property and equipment
18.18%
Goodwill & intangibles
14.95%