264.5
Revenue₹M
342.7
348.9
355.3
362.3
377.2
378.0
389.8
394.4
407.2
416.5
270.3
2.00%
2.31%
64
8.25
Revenue growth%
28.48
28.05
27.32
27.56
30.05
28.89
30.93
28.90
28.54
25.78
12.09
28.89
28.51
77
20.83
Gross margin%
15.24
12.84
15.42
14.83
12.66
10.10
12.44
12.86
14.71
17.64
21.06
12.86
13.78
8
2.30
Operating margin%
26.27
24.71
26.40
25.12
27.58
24.74
27.44
27.17
26.95
29.68
11.13
27.17
26.68
56
23.98
Net margin%
9.85
8.09
9.33
9.65
12.35
11.85
9.77
8.21
5.54
6.98
22.31
8.21
9.49
32
13.05
P/E ratio (avg)x
24.06
23.17
23.09
25.13
22.84
25.20
23.78
22.05
21.50
20.45
12.95
22.05
23.13
52
28.99
EV/EBITx
16.40
17.73
18.32
17.99
19.00
17.45
18.52
16.42
14.77
13.61
21.74
16.42
17.59
21
5.56
FCF yield (avg)%
22.47
22.90
23.39
22.57
21.52
21.62
20.55
22.61
21.01
21.07
21.20
21.07
22.04
8
8.55
FCF margin%
21.44
23.56
25.76
24.35
24.60
26.82
24.06
25.54
28.33
30.39
24.64
26.82
25.07
71
1.261
FCF / Net incomex
1.216
1.253
1.324
1.366
1.290
1.281
1.415
1.466
1.455
1.535
1.282
1.455
1.345
7
22.57
ROIC%
23.51
23.01
24.84
25.03
26.95
29.45
31.69
34.42
33.49
36.39
14.07
33.49
28.20
63
4.64
Return on equity%
27.82
28.10
28.78
30.13
32.78
34.99
37.01
39.47
37.49
34.86
26.94
37.01
33.82
54
26.98
Return on assets%
12.87
11.75
10.37
8.18
9.39
8.88
10.85
9.99
10.90
7.90
21.24
9.99
10.18
25
1.53
EPS₹
3.86
3.71
3.70
4.25
4.28
5.00
5.13
4.84
5.34
5.91
1.58
6.67%
4.82%
—
21.76
EPS growth%
25.37
24.80
27.67
27.44
27.20
27.97
29.08
27.21
28.76
31.51
29.68
28.76
27.55
52
2.03
Bookvalue per sh₹
3.23
3.59
3.70
3.78
3.64
3.97
3.89
4.21
4.15
3.98
1.20
1.79%
2.37%
—
3.58
FCF per share₹
0.60
0.59
0.57
0.55
0.51
0.49
0.56
0.57
0.54
0.51
3.28
(0.13%)
(2.58%)
—
2.82
Dividend per sh₹
5.42
6.21
6.77
7.07
7.25
7.72
7.62
7.52
8.92
9.09
3.58
4.63%
5.63%
—
19.72
Div yield (avg)%
3.79
3.30
1.22
0.40
2.82
1.29
1.23
2.27
0.40
2.04
25.26
1.29
1.67
71
3.32
Payout ratio%
8.88
8.81
10.44
9.85
6.98
8.80
10.71
8.25
10.18
9.96
2.25
9.96
9.36
80
21.01
Shares (diluted)M
18.91
18.28
16.43
15.12
16.17
13.71
12.65
12.41
11.42
11.24
21.41
(7.01%)
(5.88%)
57
27.36
Buyback yield%
19.14
20.84
22.51
25.36
25.07
22.62
23.02
24.06
21.92
23.75
20.74
23.02
22.82
65
1.711
D/E ratiox
0.387
0.379
0.330
0.317
0.275
0.265
0.243
0.243
0.236
0.203
0.214
0.243
0.270
60
101.1
Enterprise value₹M
131.0
141.0
150.9
179.6
187.6
211.0
214.2
243.0
284.5
324.2
95.43
11.56%
10.39%
63
242.3
LT debt₹M
422.3
451.7
435.8
419.5
461.0
502.2
496.3
502.3
518.8
532.4
314.5
2.92%
3.80%
21
Revenue
₹416.5M
2.31%
1.00×
Cost of revenue
₹271.2M
2.23%
0.99×
Operating expenses
₹67.11M
2.27%
1.00×
Property and equipment
18.75%