9.850
Revenue₹M
104.2
106.8
107.2
109.3
109.4
109.5
113.2
116.5
117.2
120.8
10.56
1.99%
1.73%
6
4.45
Revenue growth%
26.69
25.18
26.19
23.95
25.77
25.71
28.30
27.28
26.93
28.45
7.51
27.28
26.44
25
10.10
Gross margin%
8.32
6.91
8.45
6.97
6.68
4.97
4.63
4.41
6.05
5.64
12.90
4.97
6.36
38
6.24
Operating margin%
17.19
19.00
18.74
18.19
16.18
13.84
10.98
11.61
12.17
13.30
28.06
12.17
15.01
58
27.61
Net margin%
30.79
30.64
28.23
26.98
26.11
27.36
30.01
31.48
32.40
30.21
19.86
30.21
30.11
81
18.86
P/E ratio (avg)x
38.34
38.94
41.89
47.63
43.95
46.85
52.82
52.02
50.08
52.47
19.67
52.02
47.24
17
32.39
EV/EBITx
7.883
7.105
7.619
7.370
7.763
8.180
7.825
8.525
8.592
7.602
30.01
8.180
7.794
39
13.62
FCF yield (avg)%
4.55
6.94
8.01
6.80
5.63
7.88
8.27
9.85
10.81
13.11
29.35
9.85
7.95
54
25.81
FCF margin%
18.32
20.13
18.99
18.63
17.37
17.21
14.24
13.67
12.33
14.64
26.51
14.24
17.29
31
1.397
FCF / Net incomex
0.291
0.299
0.296
0.268
0.246
0.215
0.196
0.187
0.177
0.160
1.024
0.187
0.231
10
6.48
ROIC%
21.81
23.27
22.11
21.06
19.81
18.37
17.51
18.72
18.70
17.33
27.09
18.37
19.27
83
22.58
Return on equity%
11.40
11.60
9.07
9.74
7.24
6.04
6.12
6.45
5.15
7.46
13.77
6.12
7.35
94
16.73
Return on assets%
29.05
30.39
32.82
29.90
32.83
35.04
32.55
33.93
34.78
37.44
6.79
34.78
32.82
69
2.22
EPS₹
2.51
2.41
2.74
3.06
3.26
3.50
3.47
3.98
4.48
4.63
2.27
7.30%
6.10%
—
5.17
EPS growth%
2.73
3.99
4.97
4.94
5.52
5.40
4.30
2.68
4.91
7.37
24.00
4.91
4.92
11
0.45
Bookvalue per sh₹
2.20
2.16
2.20
2.26
2.56
2.62
2.93
3.17
3.11
3.22
1.88
4.67%
5.17%
—
1.48
FCF per share₹
0.91
0.96
1.04
1.06
1.07
1.18
1.23
1.36
1.48
1.57
1.54
8.00%
6.27%
—
0.51
Dividend per sh₹
0.34
0.32
0.31
0.34
0.35
0.37
0.38
0.38
0.39
0.43
2.31
4.26%
1.35%
—
8.32
Div yield (avg)%
9.60
7.82
9.65
11.32
11.83
9.21
7.31
7.26
8.44
6.82
7.60
7.31
8.83
46
21.61
Payout ratio%
33.28
33.37
32.65
33.37
33.30
31.72
33.46
32.23
30.99
31.77
14.16
31.77
32.96
63
31.13
Shares (diluted)M
48.74
57.87
65.73
63.55
72.31
82.61
94.91
111.9
111.2
125.3
31.61
11.62%
10.62%
59
23.86
Buyback yield%
25.41
23.86
22.94
21.10
22.20
24.41
23.74
22.61
20.95
21.04
26.75
22.61
22.78
83
0.325
D/E ratiox
1.369
1.377
1.612
1.693
1.900
1.878
2.029
2.205
2.284
2.452
0.262
2.205
1.889
61
32.55
Enterprise value₹M
41.03
39.11
39.95
39.60
42.59
46.07
42.72
39.96
43.66
45.37
70.73
1.27%
1.51%
21
72.35
LT debt₹M
142.0
147.2
149.5
161.1
182.0
208.9
202.0
206.1
192.9
223.4
15.57
4.18%
5.75%
55
Revenue
₹120.8M
1.73%
1.00×
Cost of revenue
₹70.18M
1.68%
1.00×
Operating expenses
₹25.52M
1.43%
0.97×
Property and equipment
21.88%
Goodwill & intangibles
14.95%