43.89
Revenue₹M
108.5
112.5
114.6
118.7
121.8
125.6
126.5
126.8
131.4
133.9
45.96
1.92%
2.47%
66
29.95
Revenue growth%
13.25
13.95
15.26
15.65
13.57
13.33
15.56
13.55
11.59
13.44
28.32
13.44
13.56
91
7.90
Gross margin%
10.84
8.77
9.74
10.57
11.72
9.08
11.98
10.20
7.76
5.73
23.67
9.08
9.97
34
21.12
Operating margin%
13.25
10.36
8.61
11.35
13.58
16.49
17.55
15.11
12.82
12.61
8.50
15.11
13.04
17
28.16
Net margin%
0.59
0.40
1.60
3.56
6.18
5.85
7.79
10.31
12.81
14.30
5.85
10.31
6.02
86
31.35
P/E ratio (avg)x
55.11
63.46
63.57
61.32
72.02
82.96
82.61
96.13
102.8
98.76
11.33
96.13
77.32
9
10.87
EV/EBITx
33.91
32.16
30.83
29.69
25.65
26.70
23.87
23.01
21.11
22.88
20.89
23.01
26.18
29
13.14
FCF yield (avg)%
27.40
30.17
29.21
32.07
34.76
36.71
35.89
33.19
32.75
30.48
21.39
33.19
32.41
30
16.53
FCF margin%
11.95
9.52
8.89
6.03
5.83
6.78
5.94
8.90
8.15
9.42
27.55
8.15
8.52
34
1.148
FCF / Net incomex
1.145
1.250
1.212
1.259
1.278
1.165
1.216
1.208
1.129
1.032
1.506
1.165
1.210
63
11.72
ROIC%
27.57
29.14
30.10
30.21
27.79
29.86
28.73
26.22
26.21
28.19
13.82
28.19
28.46
34
4.48
Return on equity%
8.51
9.75
12.43
10.06
8.13
9.23
6.41
7.77
7.48
9.43
23.57
7.77
8.87
32
29.55
Return on assets%
20.85
19.32
18.41
15.80
15.16
16.04
14.68
12.92
12.90
12.89
9.39
12.92
15.48
29
4.25
EPS₹
5.86
5.55
5.04
4.92
4.52
4.09
3.68
3.34
3.49
3.16
4.46
(6.87%)
(5.36%)
—
11.18
EPS growth%
15.56
14.99
17.52
20.16
21.11
22.29
23.85
25.53
23.55
21.62
21.05
23.55
21.36
7
3.26
Bookvalue per sh₹
6.27
6.70
7.77
9.00
10.06
9.60
10.60
10.27
10.58
12.47
4.56
4.39%
7.11%
—
0.80
FCF per share₹
1.76
1.61
1.53
1.52
1.42
1.37
1.52
1.37
1.28
1.36
4.34
(0.83%)
(3.18%)
—
1.84
Dividend per sh₹
1.97
1.82
1.88
1.92
1.79
1.93
1.76
1.61
1.58
1.41
2.90
(4.71%)
(3.17%)
—
10.38
Div yield (avg)%
21.52
22.05
23.15
20.17
22.11
24.54
27.07
29.82
28.26
26.13
24.99
27.07
23.84
81
4.93
Payout ratio%
21.52
22.86
19.96
21.66
23.74
26.38
28.84
30.84
29.42
31.73
27.10
29.42
25.06
34
29.59
Shares (diluted)M
28.46
26.62
29.95
29.68
31.43
32.66
34.81
35.53
38.25
40.80
29.45
5.36%
4.62%
62
22.71
Buyback yield%
13.31
11.60
13.39
11.93
11.47
10.28
8.52
6.17
8.97
11.14
14.06
8.97
11.31
87
0.253
D/E ratiox
1.233
1.271
1.503
1.765
2.052
2.333
2.594
2.466
2.541
2.452
1.017
2.466
2.192
23
126.1
Enterprise value₹M
47.44
50.83
49.89
51.25
52.30
58.04
57.24
61.48
55.72
60.64
159.5
3.00%
2.57%
13
32.93
LT debt₹M
54.78
58.00
50.44
54.17
56.53
56.79
54.10
55.49
47.82
49.57
118.0
(2.59%)
(1.60%)
80
Revenue
₹133.9M
2.47%
1.00×
Cost of revenue
₹71.67M
2.33%
0.99×
Operating expenses
₹28.42M
2.82%
1.03×
Property and equipment
19.35%
Cash and investments
17.91%
Goodwill & intangibles
17.61%