132.4
Revenue₹M
129.6
133.7
142.5
153.2
157.9
165.6
174.1
179.0
190.4
203.8
145.3
5.23%
5.37%
28
5.47
Revenue growth%
13.61
10.70
11.34
12.86
11.60
8.88
7.72
10.30
13.21
14.14
22.41
10.30
11.47
94
18.10
Gross margin%
25.63
26.36
27.62
30.32
31.88
31.33
28.56
29.20
28.41
29.84
23.98
29.20
28.88
87
27.65
Operating margin%
12.22
10.12
11.10
10.39
12.70
15.45
15.59
15.39
17.39
17.92
2.31
15.59
14.04
91
2.45
Net margin%
3.97
1.93
4.49
4.32
4.34
3.42
5.91
7.14
5.86
7.07
25.77
5.91
4.42
27
10.49
P/E ratio (avg)x
13.16
14.89
13.87
14.88
16.90
17.54
19.44
21.44
19.92
20.03
34.58
19.92
17.22
79
17.08
EV/EBITx
33.14
35.85
38.24
44.48
52.04
59.27
58.02
66.53
77.71
81.23
8.980
66.53
55.03
26
13.92
FCF yield (avg)%
17.56
15.05
17.23
14.88
13.75
15.87
15.02
17.22
18.00
16.18
20.26
16.18
16.02
68
24.29
FCF margin%
23.81
25.90
24.64
27.31
27.85
29.39
29.16
32.14
30.08
29.33
23.06
29.39
28.50
30
0.113
FCF / Net incomex
0.898
1.022
1.065
1.177
1.194
1.236
1.395
1.389
1.499
1.666
0.490
1.395
1.215
33
18.36
ROIC%
17.13
16.74
18.99
18.94
19.85
20.01
17.63
19.77
16.81
19.57
3.90
19.57
18.97
64
19.33
Return on equity%
9.85
9.56
8.88
9.92
11.22
11.08
9.91
12.14
11.36
13.32
15.61
11.36
10.50
40
16.42
Return on assets%
14.79
14.05
14.88
12.84
14.48
14.12
13.71
11.53
9.78
11.08
4.33
11.53
13.88
88
1.28
EPS₹
1.61
1.79
1.69
1.74
1.84
1.77
1.71
1.60
1.77
1.93
1.31
1.05%
1.11%
—
14.12
EPS growth%
3.17
2.68
2.50
5.08
5.06
6.02
3.57
5.83
5.09
2.53
3.81
5.09
4.31
52
2.59
Bookvalue per sh₹
1.28
1.31
1.24
1.05
0.90
0.96
1.03
0.95
0.93
0.81
2.66
(2.14%)
(4.93%)
—
2.36
FCF per share₹
1.14
1.15
1.16
1.12
1.07
1.09
0.96
0.99
0.91
0.93
1.29
(2.77%)
(2.50%)
—
2.20
Dividend per sh₹
1.32
1.37
1.52
1.62
1.52
1.46
1.46
1.36
1.40
1.59
2.72
0.94%
1.07%
—
22.19
Div yield (avg)%
4.53
4.28
3.28
2.44
2.82
4.44
4.57
2.69
4.82
4.48
28.24
4.48
4.36
90
4.87
Payout ratio%
28.46
27.82
24.95
23.87
25.77
28.16
30.25
30.91
28.56
31.47
10.27
30.25
28.31
39
27.22
Shares (diluted)M
53.23
56.08
66.36
64.22
76.79
88.21
95.68
92.74
98.42
100.3
27.88
5.48%
8.40%
40
21.11
Buyback yield%
20.35
19.08
18.02
15.97
17.82
19.01
19.54
20.26
22.67
20.36
5.98
20.26
19.31
50
1.337
D/E ratiox
0.488
0.553
0.582
0.578
0.680
0.669
0.787
0.827
0.841
0.946
0.890
0.827
0.675
48
51.32
Enterprise value₹M
104.3
118.7
119.3
130.3
131.5
137.8
146.5
161.2
169.4
190.1
35.56
7.64%
6.76%
78
44.21
LT debt₹M
71.15
71.61
73.79
82.68
86.67
91.05
94.13
105.4
97.27
92.73
124.6
1.36%
2.73%
85
Revenue
₹203.8M
5.37%
1.00×
Cost of revenue
₹131.0M
5.48%
1.01×
Operating expenses
₹38.48M
5.05%
0.97×
Cash and investments
14.22%