24.92
Revenue₹M
73.17
77.69
83.98
89.39
97.37
101.9
108.0
115.1
123.1
130.1
25.59
5.96%
6.75%
28
6.23
Revenue growth%
17.35
17.14
14.25
12.12
14.63
15.70
15.27
15.03
15.45
16.07
8.19
15.45
15.36
50
27.12
Gross margin%
25.65
27.62
28.18
29.69
29.50
30.73
32.18
31.18
29.58
27.04
7.87
30.73
29.54
33
4.13
Operating margin%
28.71
29.63
31.53
33.44
32.50
30.25
32.39
33.40
33.42
35.04
11.48
33.40
32.45
93
6.64
Net margin%
15.94
17.08
18.43
20.23
18.40
16.66
19.55
20.18
21.88
21.17
25.03
20.18
18.99
77
19.96
P/E ratio (avg)x
16.39
16.11
14.11
14.22
14.58
15.69
14.31
15.19
15.61
16.43
34.62
15.61
15.40
59
22.20
EV/EBITx
19.36
18.55
17.74
18.40
21.83
20.89
21.80
21.82
22.86
22.84
35.10
21.82
21.34
44
8.54
FCF yield (avg)%
23.87
24.19
21.86
22.43
21.16
20.81
22.65
20.34
21.32
23.68
17.04
21.32
22.15
55
25.46
FCF margin%
0.40
0.40
0.40
0.40
2.16
4.66
7.35
9.42
10.49
10.61
6.04
9.42
3.41
48
0.550
FCF / Net incomex
2.104
2.425
2.412
2.737
2.672
2.624
2.860
3.040
3.455
4.039
1.273
3.040
2.705
88
8.61
ROIC%
5.60
6.24
6.44
7.78
5.60
4.26
1.65
1.48
0.40
0.86
13.54
1.48
4.93
18
22.23
Return on equity%
14.65
13.30
14.19
13.81
11.44
11.18
9.16
10.00
9.62
9.91
12.77
9.91
11.31
66
26.49
Return on assets%
11.37
12.49
13.27
10.70
11.84
12.06
14.10
12.41
14.17
15.63
4.75
14.10
12.45
24
3.38
EPS₹
4.50
5.05
6.00
6.52
6.50
7.51
8.15
9.73
10.77
11.25
3.52
11.58%
10.34%
—
3.56
EPS growth%
6.27
8.49
9.01
7.44
6.35
8.09
10.48
11.18
8.20
9.59
10.15
9.59
8.34
63
2.82
Bookvalue per sh₹
8.07
8.81
8.71
7.69
7.88
7.36
6.55
7.13
7.10
6.47
6.37
(3.85%)
(2.86%)
—
4.83
FCF per share₹
7.62
7.18
7.97
7.75
7.00
6.63
6.61
6.05
6.80
6.93
3.05
(0.21%)
0.13%
—
7.92
Dividend per sh₹
3.79
3.69
4.32
4.73
4.86
5.18
5.09
5.07
4.78
4.59
7.41
(1.13%)
2.55%
—
10.77
Div yield (avg)%
16.91
19.67
19.98
22.73
22.37
24.79
27.54
27.97
26.37
24.12
8.38
26.37
23.42
65
20.46
Payout ratio%
25.60
27.03
29.64
26.94
28.97
26.13
25.04
23.12
26.01
27.84
8.04
26.01
26.54
31
4.659
Shares (diluted)M
3.263
3.000
2.934
2.529
2.413
2.160
2.147
2.259
2.346
2.195
4.691
(1.88%)
(3.73%)
22
11.05
Buyback yield%
23.41
23.80
24.16
21.82
23.54
23.26
22.16
21.64
24.12
23.49
12.02
23.26
23.45
51
0.451
D/E ratiox
1.681
1.760
1.717
1.841
1.846
1.998
2.364
2.399
2.880
3.270
0.185
2.399
1.922
55
86.36
Enterprise value₹M
155.9
180.0
191.0
198.8
226.3
260.1
249.0
255.5
246.6
253.8
41.05
2.32%
4.74%
89
31.11
LT debt₹M
80.99
72.36
69.35
70.74
75.17
76.13
77.83
83.66
80.45
81.90
78.81
1.73%
0.48%
32
Revenue
₹130.1M
6.75%
1.00×
Cost of revenue
₹79.77M
6.34%
0.96×
Operating expenses
₹20.83M
7.79%
1.10×
Goodwill & intangibles
16.91%
Property and equipment
16.04%