8.114
Revenue₹M
157.4
160.3
162.4
162.4
162.9
166.6
169.6
169.3
171.8
175.5
8.745
1.51%
1.35%
8
2.71
Revenue growth%
2.03
0.40
3.11
1.43
3.66
6.62
4.78
4.44
6.20
4.31
24.59
4.78
3.98
12
24.95
Gross margin%
18.79
21.21
20.89
21.22
21.92
22.81
20.30
19.50
19.57
18.33
29.96
19.57
20.59
9
6.60
Operating margin%
6.02
7.88
9.82
11.56
14.42
15.38
17.20
14.81
13.47
11.28
6.06
14.81
12.52
8
3.08
Net margin%
16.51
17.58
16.59
16.77
19.45
20.99
19.92
18.70
15.81
18.44
6.30
18.70
18.01
47
34.82
P/E ratio (avg)x
25.18
27.84
25.53
24.66
24.55
25.05
27.21
28.90
32.68
32.03
35.32
28.90
26.37
45
10.59
EV/EBITx
12.79
14.64
15.47
15.91
16.29
16.52
16.22
16.97
16.35
15.82
8.246
16.35
16.07
53
15.75
FCF yield (avg)%
16.84
18.68
19.13
19.85
21.42
19.83
19.02
20.66
19.10
20.96
2.32
19.83
19.48
7
19.32
FCF margin%
21.20
19.07
17.98
15.27
16.20
16.75
15.08
14.95
16.74
17.03
26.26
16.74
16.75
19
1.694
FCF / Net incomex
0.506
0.515
0.562
0.596
0.549
0.556
0.535
0.485
0.453
0.489
0.839
0.489
0.525
50
11.07
ROIC%
25.20
23.21
25.97
28.33
28.16
30.83
29.55
29.38
29.39
31.59
21.64
29.55
28.85
79
23.64
Return on equity%
14.92
15.29
16.11
18.27
16.69
15.98
17.29
18.15
19.00
17.30
23.64
17.30
16.99
84
26.47
Return on assets%
24.99
24.71
27.50
25.96
25.76
25.46
22.53
20.55
19.83
20.07
3.13
20.55
24.85
21
13.77
EPS₹
27.96
28.76
28.85
28.36
30.62
26.57
23.53
20.46
18.33
18.59
15.18
(9.50%)
(3.73%)
—
22.48
EPS growth%
8.33
6.93
9.79
7.20
5.87
3.74
6.52
4.28
5.16
7.66
19.71
5.16
6.73
51
16.31
Bookvalue per sh₹
26.27
31.55
38.30
42.75
44.04
47.27
48.66
50.04
51.43
59.45
26.04
6.19%
8.63%
—
25.83
FCF per share₹
10.92
11.63
11.26
12.28
12.73
13.90
15.64
15.44
14.01
15.72
29.00
4.30%
3.88%
—
37.56
Dividend per sh₹
26.24
26.55
29.96
32.84
36.92
44.88
49.50
51.26
53.11
57.20
22.00
9.15%
9.42%
—
18.03
Div yield (avg)%
9.16
10.45
7.86
9.51
11.50
12.34
13.03
14.74
16.06
17.12
15.63
14.74
11.92
87
4.87
Payout ratio%
20.12
21.89
22.00
23.87
22.01
20.49
20.30
22.36
20.51
19.97
7.22
20.49
21.20
94
3.089
Shares (diluted)M
3.535
3.699
4.279
4.790
4.969
5.190
5.633
5.465
5.570
5.666
2.996
2.66%
4.40%
16
6.78
Buyback yield%
20.08
20.45
18.54
18.49
16.19
15.05
16.90
16.57
18.51
19.14
25.34
16.90
18.50
31
0.605
D/E ratiox
0.427
0.380
0.413
0.396
0.415
0.422
0.384
0.415
0.391
0.434
0.475
0.415
0.414
83
111.9
Enterprise value₹M
168.8
185.5
184.6
172.1
187.9
194.9
224.4
228.6
244.2
258.2
54.51
6.56%
3.94%
34
74.76
LT debt₹M
131.9
150.0
174.3
188.3
215.5
212.1
232.2
240.7
244.3
255.3
10.14
3.45%
7.83%
41
Revenue
₹175.5M
1.35%
1.00×
Cost of revenue
₹87.79M
0.94%
0.96×
Operating expenses
₹39.62M
1.72%
1.04×
Property and equipment
15.41%