37.30
Revenue₹M
57.78
62.24
66.29
69.06
72.68
77.02
81.39
88.43
94.25
101.8
40.42
6.96%
6.49%
44
29.59
Revenue growth%
17.26
19.57
16.89
14.07
15.05
16.95
16.52
13.67
11.48
11.13
29.49
13.67
15.78
92
26.66
Gross margin%
10.55
13.47
12.77
11.97
12.99
13.81
16.25
14.23
13.40
15.40
12.03
14.23
13.43
33
7.14
Operating margin%
15.04
12.72
15.39
14.46
16.40
17.22
16.32
17.35
17.09
15.53
4.38
17.09
15.93
88
9.51
Net margin%
5.42
6.87
9.14
9.67
6.79
3.85
1.31
1.28
2.04
3.43
17.82
2.04
4.63
72
27.35
P/E ratio (avg)x
20.56
19.75
20.44
17.33
18.51
16.34
16.55
17.14
16.43
14.64
21.49
16.43
17.24
20
26.24
EV/EBITx
20.73
18.82
20.29
18.24
18.68
20.15
19.32
17.06
19.02
18.30
7.063
19.02
18.92
43
2.48
FCF yield (avg)%
24.03
24.64
25.96
28.37
30.78
33.67
31.93
29.59
26.79
24.99
27.05
29.59
27.58
19
26.58
FCF margin%
24.43
23.09
20.74
20.41
17.72
16.52
18.04
19.56
19.52
19.62
6.28
19.52
19.59
12
1.124
FCF / Net incomex
1.450
1.690
1.844
2.047
2.262
2.335
2.552
2.468
2.667
2.954
0.776
2.552
2.299
64
16.46
ROIC%
27.69
27.49
26.98
25.17
24.30
23.18
23.63
25.30
26.66
26.90
18.79
25.30
25.98
61
27.59
Return on equity%
16.48
19.21
20.78
21.41
22.67
21.67
23.35
24.22
23.40
24.14
9.25
23.40
22.17
78
24.58
Return on assets%
10.55
12.20
11.00
11.53
10.23
11.87
12.89
11.65
9.48
9.45
18.84
11.65
11.27
91
6.45
EPS₹
7.10
8.27
8.42
8.33
9.32
10.70
11.62
12.46
14.68
14.65
6.63
9.45%
7.63%
—
12.13
EPS growth%
10.22
8.29
7.16
5.70
3.67
1.05
0.40
0.40
1.91
3.67
28.26
1.05
3.67
10
5.31
Bookvalue per sh₹
6.88
7.77
8.97
8.62
9.71
10.59
11.37
12.12
12.15
12.54
1.89
5.24%
5.75%
—
1.68
FCF per share₹
7.49
7.64
7.74
8.06
8.57
9.02
9.47
9.26
10.65
10.82
2.72
4.77%
4.86%
—
6.87
Dividend per sh₹
5.08
6.05
6.83
8.22
8.35
9.16
10.39
10.67
10.55
11.63
4.62
6.86%
8.50%
—
18.26
Div yield (avg)%
24.68
24.29
26.44
24.87
25.41
24.88
24.64
23.63
25.09
25.76
24.25
24.88
24.88
66
18.84
Payout ratio%
6.07
5.13
2.92
2.70
5.07
6.83
7.24
6.88
4.28
5.32
3.91
6.83
5.23
40
9.685
Shares (diluted)M
12.04
11.39
11.98
12.52
14.17
14.48
14.95
15.31
17.15
17.82
9.761
4.69%
3.73%
67
24.97
Buyback yield%
34.67
36.35
35.29
35.09
32.38
34.82
35.93
38.20
39.52
40.78
6.00
38.20
35.61
52
1.275
D/E ratiox
0.514
0.512
0.504
0.519
0.531
0.552
0.531
0.528
0.597
0.585
1.533
0.552
0.529
89
20.73
Enterprise value₹M
74.33
72.36
78.70
91.23
106.5
119.7
121.7
141.7
156.0
154.3
73.82
7.71%
7.98%
37
71.19
LT debt₹M
32.03
31.65
34.01
33.22
37.24
40.81
36.90
37.82
37.02
41.13
21.59
2.00%
1.60%
50
Revenue
₹101.8M
6.49%
1.00×
Cost of revenue
₹59.52M
6.41%
0.99×
Operating expenses
₹11.09M
5.38%
0.90×
Property and equipment
18.15%
Goodwill & intangibles
15.86%