10.67
Revenue₹M
105.1
105.9
105.4
108.3
112.7
112.2
112.2
116.4
120.1
123.6
11.07
1.86%
1.80%
58
20.88
Revenue growth%
20.24
22.51
24.88
27.68
29.58
29.65
29.97
30.72
32.55
32.21
14.06
30.72
29.61
72
21.52
Gross margin%
16.76
19.36
18.62
16.03
15.54
15.41
12.85
10.96
9.49
10.35
26.60
10.96
15.48
43
27.51
Operating margin%
9.44
10.38
8.01
6.78
9.52
11.58
10.10
12.57
12.04
11.52
26.29
11.58
10.24
73
8.95
Net margin%
0.64
0.40
2.78
4.18
6.00
7.54
7.74
7.18
9.67
8.60
26.42
7.74
6.59
43
31.67
P/E ratio (avg)x
27.81
29.94
32.42
35.66
32.63
35.71
33.96
34.72
33.91
32.07
10.90
33.96
33.27
83
14.53
EV/EBITx
6.840
6.104
6.223
5.560
6.124
6.162
5.657
5.804
5.121
4.946
20.88
5.657
5.954
47
18.89
FCF yield (avg)%
19.05
18.04
19.43
19.25
19.51
22.21
23.42
25.46
26.79
27.05
5.11
25.46
20.86
42
4.04
FCF margin%
22.15
21.62
23.30
20.38
18.58
19.60
17.04
16.73
19.41
20.69
6.43
19.41
19.99
54
1.514
FCF / Net incomex
2.055
2.384
2.248
2.452
2.765
2.703
2.767
2.946
3.148
3.003
0.114
2.946
2.734
47
26.13
ROIC%
11.14
8.17
5.70
7.13
4.55
5.49
3.55
1.10
1.80
0.40
14.19
1.80
5.02
83
24.02
Return on equity%
30.80
31.80
34.25
33.93
36.57
38.90
41.04
42.60
44.00
42.24
22.26
42.24
37.73
30
29.86
Return on assets%
14.78
15.30
13.79
11.28
13.87
16.52
16.90
18.83
16.56
17.79
14.19
16.90
15.91
56
7.35
EPS₹
16.22
16.67
16.62
14.39
15.08
13.55
14.54
12.96
11.73
10.34
7.69
(7.26%)
(4.42%)
—
3.16
EPS growth%
17.49
14.80
15.50
12.98
10.03
11.31
12.42
9.44
11.21
14.18
8.72
11.31
12.70
13
11.99
Bookvalue per sh₹
14.61
14.19
16.34
16.18
18.58
19.12
19.90
20.96
23.47
24.28
5.04
5.50%
6.08%
—
7.27
FCF per share₹
10.25
11.00
12.79
13.32
12.83
12.53
14.16
14.80
16.18
16.87
16.56
5.62%
4.58%
—
6.95
Dividend per sh₹
17.03
19.85
19.86
22.55
24.14
24.51
23.54
25.85
28.89
32.29
16.31
5.99%
7.77%
—
27.61
Div yield (avg)%
18.92
21.23
19.25
18.24
17.40
19.74
18.33
18.54
16.32
17.24
16.13
18.33
18.44
7
12.51
Payout ratio%
6.59
5.58
6.53
4.55
5.15
3.60
0.87
0.40
2.86
4.92
9.29
2.86
4.74
50
3.869
Shares (diluted)M
5.410
6.170
7.310
8.278
8.275
9.696
10.78
12.68
12.74
14.34
3.747
11.62%
11.09%
35
3.15
Buyback yield%
22.64
19.70
19.49
19.45
17.86
19.64
17.04
19.80
17.01
17.46
6.72
17.46
19.47
26
0.664
D/E ratiox
0.295
0.320
0.358
0.328
0.371
0.348
0.369
0.357
0.375
0.401
0.948
0.369
0.358
52
43.98
Enterprise value₹M
53.60
52.73
45.55
48.03
50.27
43.89
40.30
35.79
38.03
35.99
51.23
(6.47%)
(3.07%)
28
100.9
LT debt₹M
64.47
59.91
58.92
60.54
55.94
64.24
70.91
72.78
76.00
72.71
76.15
5.38%
2.47%
52
Revenue
₹123.6M
1.80%
1.00×
Cost of revenue
₹63.93M
1.73%
0.99×
Operating expenses
₹30.00M
1.99%
1.02×
Cash and investments
20.51%
Property and equipment
15.49%