10.78
Revenue₹M
10.25
10.96
11.51
12.32
12.86
13.65
14.60
15.51
16.19
17.19
11.55
5.97%
5.71%
28
25.39
Revenue growth%
21.06
21.63
18.66
18.98
18.54
18.93
21.49
22.11
20.89
23.13
5.80
21.49
20.98
12
19.67
Gross margin%
13.00
15.27
17.06
18.94
20.09
18.76
16.83
16.62
14.36
13.12
4.26
16.62
16.72
25
19.45
Operating margin%
27.49
28.45
25.67
28.21
30.46
32.50
33.40
30.46
30.49
32.87
23.09
32.50
30.46
79
17.14
Net margin%
18.55
19.48
19.33
19.74
19.49
16.94
14.95
17.18
16.80
15.64
5.50
16.80
17.87
75
8.362
P/E ratio (avg)x
26.64
28.50
28.47
29.30
32.69
31.64
29.36
30.64
29.59
30.19
16.55
30.19
29.48
88
37.87
EV/EBITx
29.25
25.80
27.86
26.25
23.52
24.36
24.24
25.68
27.20
27.16
19.06
25.68
26.03
21
15.44
FCF yield (avg)%
28.65
30.58
29.89
27.55
26.53
28.91
28.65
29.39
29.04
29.87
12.92
29.04
28.97
30
12.38
FCF margin%
17.02
15.07
12.86
13.41
11.79
12.43
11.00
8.74
11.63
11.04
9.68
11.04
12.11
13
0.954
FCF / Net incomex
1.565
1.809
2.048
2.285
2.206
2.479
2.916
2.908
3.018
3.436
0.308
2.916
2.382
82
4.99
ROIC%
27.97
25.51
23.85
25.31
27.33
26.19
28.53
26.82
26.33
26.04
5.76
26.33
26.26
81
15.41
Return on equity%
0.40
0.40
0.40
3.15
4.60
5.61
3.11
3.62
0.76
0.40
6.19
3.11
1.94
15
22.33
Return on assets%
20.17
22.90
19.90
21.99
23.69
25.00
24.93
23.05
21.14
21.18
12.62
23.05
22.44
83
0.28
EPS₹
0.41
0.47
0.50
0.60
0.61
0.73
0.83
0.86
0.97
1.08
0.30
12.00%
10.84%
—
12.98
EPS growth%
11.48
10.19
12.34
11.19
10.55
12.97
13.18
11.83
13.80
15.97
22.16
13.18
12.09
14
0.32
Bookvalue per sh₹
0.08
0.08
0.09
0.08
0.09
0.10
0.10
0.10
0.10
0.09
0.11
1.21%
1.44%
—
0.45
FCF per share₹
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.11
0.46
5.02%
5.26%
—
0.41
Dividend per sh₹
0.29
0.33
0.38
0.37
0.38
0.45
0.52
0.62
0.60
0.61
0.41
9.94%
7.49%
—
10.22
Div yield (avg)%
24.26
21.38
23.36
26.07
28.42
28.53
27.88
27.60
30.37
32.17
6.58
28.53
27.74
85
2.20
Payout ratio%
29.23
28.20
30.18
27.28
28.71
27.67
28.58
26.08
24.04
25.30
25.01
26.08
27.93
11
8.516
Shares (diluted)M
9.549
8.570
7.737
7.689
7.810
8.244
7.685
7.421
7.749
7.975
8.232
0.42%
(2.38%)
57
7.59
Buyback yield%
25.99
26.53
24.25
22.03
20.82
22.45
19.73
21.44
21.90
20.35
28.10
21.44
21.97
56
0.128
D/E ratiox
0.937
0.979
0.976
0.848
0.827
0.735
0.693
0.727
0.716
0.636
0.754
0.716
0.781
73
3.842
Enterprise value₹M
4.785
4.905
5.103
5.381
4.788
4.350
4.519
3.995
4.089
3.750
0.577
(4.77%)
(2.69%)
69
14.02
LT debt₹M
11.47
10.71
10.53
11.07
10.39
10.42
10.42
10.97
11.10
12.05
9.512
3.00%
(0.04%)
62
Revenue
₹17.19M
5.71%
1.00×
Cost of revenue
₹9.984M
6.05%
1.03×
Operating expenses
₹2.341M
5.02%
0.94×
Property and equipment
17.29%