68.18
Revenue₹M
50.36
52.42
54.96
59.48
63.44
68.36
71.47
74.49
78.59
84.30
74.32
5.85%
6.12%
12
11.41
Revenue growth%
8.40
11.18
11.85
12.36
11.63
13.61
13.30
11.53
13.14
11.13
12.61
13.14
11.74
81
4.50
Gross margin%
31.74
30.62
30.75
33.44
35.17
34.80
34.35
34.16
31.47
32.24
16.02
34.16
32.84
38
8.13
Operating margin%
19.73
21.43
23.19
21.86
20.23
20.62
22.79
23.85
25.54
24.97
9.61
23.85
22.32
61
16.41
Net margin%
4.30
3.60
0.95
1.02
2.87
2.05
2.66
1.10
0.40
3.02
15.49
2.05
2.35
25
25.72
P/E ratio (avg)x
32.22
36.35
36.73
35.89
37.76
37.35
41.68
42.13
45.55
44.14
27.91
42.13
37.55
58
27.39
EV/EBITx
15.77
15.25
13.59
12.82
14.06
12.51
13.14
11.91
12.49
12.10
36.81
12.49
12.98
44
14.17
FCF yield (avg)%
12.57
12.46
10.93
13.51
11.07
12.13
10.09
8.31
7.51
9.06
8.52
9.06
11.00
22
3.26
FCF margin%
25.95
28.19
28.89
26.46
26.19
25.94
23.24
23.05
21.64
19.59
8.37
23.05
25.94
94
0.564
FCF / Net incomex
1.241
1.346
1.477
1.594
1.507
1.680
1.703
1.831
1.768
1.886
0.604
1.768
1.637
87
26.32
ROIC%
22.97
25.52
24.00
26.40
24.68
25.16
24.43
24.74
27.46
27.21
16.01
25.16
24.95
87
20.76
Return on equity%
26.81
26.92
27.71
25.67
24.63
24.62
26.32
23.81
21.96
23.37
29.55
23.81
25.15
76
14.38
Return on assets%
16.09
18.87
21.70
21.15
18.18
20.04
23.03
22.08
23.03
25.24
24.99
23.03
21.42
31
1.90
EPS₹
2.70
2.94
3.06
3.61
4.09
4.79
5.50
5.64
6.66
7.32
2.09
12.38%
12.34%
—
18.86
EPS growth%
32.07
34.67
33.97
32.55
35.47
32.67
31.63
30.06
29.13
30.49
10.81
30.49
32.31
93
0.51
Bookvalue per sh₹
2.25
2.55
2.94
3.17
3.28
3.08
3.13
2.92
3.16
3.25
0.37
(0.17%)
4.80%
—
1.78
FCF per share₹
2.26
2.22
2.54
2.73
3.10
3.49
3.50
3.49
3.95
4.13
1.32
5.90%
6.03%
—
0.64
Dividend per sh₹
2.26
2.33
2.23
2.22
2.32
2.19
1.90
1.80
1.87
1.72
2.02
(5.76%)
(2.02%)
—
29.12
Div yield (avg)%
24.70
21.92
19.96
17.24
15.39
18.29
15.44
17.04
14.14
13.41
22.03
15.44
17.14
89
28.86
Payout ratio%
25.36
24.85
22.84
23.63
20.97
19.91
20.70
20.29
22.24
21.17
2.40
20.70
21.71
70
22.01
Shares (diluted)M
21.86
21.60
23.09
22.57
22.48
24.03
24.70
22.54
23.69
25.21
21.30
2.32%
1.39%
34
9.50
Buyback yield%
16.89
15.58
15.68
17.67
19.20
17.66
19.06
19.78
20.05
18.86
22.31
19.06
18.27
63
1.484
D/E ratiox
1.290
1.256
1.142
1.098
1.181
1.244
1.254
1.079
1.147
1.085
0.543
1.147
1.164
53
39.23
Enterprise value₹M
7.127
8.194
8.232
8.234
8.159
9.088
8.781
8.302
9.292
9.689
57.12
3.50%
4.34%
34
69.21
LT debt₹M
69.61
68.24
70.05
74.10
69.11
73.07
75.84
86.35
97.29
99.27
8.940
7.51%
4.27%
43
Revenue
₹84.30M
6.12%
1.00×
Cost of revenue
₹55.73M
6.24%
1.01×
Operating expenses
₹10.91M
6.28%
1.02×
Property and equipment
19.85%
Goodwill & intangibles
17.69%