128.9
Revenue₹M
127.4
136.4
145.1
153.4
162.8
173.1
182.5
192.5
199.8
208.1
142.4
5.02%
5.55%
22
9.03
Revenue growth%
9.60
11.00
10.13
10.52
12.17
14.01
16.70
19.26
16.55
17.79
10.73
16.70
13.09
72
17.48
Gross margin%
7.82
5.84
6.94
7.32
9.74
8.35
8.37
7.12
9.00
10.33
23.67
8.37
8.09
37
21.88
Operating margin%
23.71
22.34
22.12
23.34
22.59
21.25
22.79
22.46
23.27
22.32
14.36
22.46
22.52
38
4.33
Net margin%
3.09
5.63
3.25
4.85
5.30
6.15
8.40
10.75
8.70
8.36
21.18
8.40
5.89
48
22.67
P/E ratio (avg)x
23.61
24.18
22.49
21.29
23.29
24.93
24.91
23.42
24.40
22.56
36.42
24.40
23.51
74
8.023
EV/EBITx
12.70
13.85
12.94
11.79
13.15
14.37
13.00
13.48
15.02
13.93
30.31
13.93
13.32
50
14.50
FCF yield (avg)%
14.66
12.77
11.91
12.61
12.19
10.66
9.26
7.30
5.55
3.58
29.08
7.30
11.28
54
23.20
FCF margin%
20.62
21.89
21.44
21.98
24.70
22.17
22.98
20.60
22.59
23.16
16.62
22.59
22.08
84
0.354
FCF / Net incomex
0.224
0.228
0.238
0.245
0.278
0.272
0.287
0.313
0.352
0.347
1.282
0.313
0.275
57
19.89
ROIC%
5.04
5.52
5.68
7.32
5.86
7.95
10.92
10.05
10.86
13.31
26.22
10.86
7.63
6
26.56
Return on equity%
26.87
25.56
22.59
23.89
21.69
23.45
22.32
21.33
18.56
18.59
17.29
21.33
22.45
89
27.45
Return on assets%
31.34
30.19
33.07
30.43
28.02
29.93
27.24
26.68
26.16
27.77
18.67
27.24
28.97
66
0.18
EPS₹
0.26
0.25
0.29
0.30
0.34
0.38
0.43
0.44
0.46
0.48
0.19
6.75%
6.17%
—
16.25
EPS growth%
23.77
26.44
27.99
29.27
28.11
27.29
27.09
26.72
24.51
25.35
23.22
26.72
26.90
7
0.18
Bookvalue per sh₹
0.26
0.27
0.28
0.28
0.30
0.28
0.29
0.27
0.24
0.25
0.19
(3.49%)
(0.42%)
—
0.34
FCF per share₹
0.83
0.93
0.91
1.00
1.13
1.12
1.14
1.26
1.32
1.51
0.13
5.98%
8.18%
—
0.32
Dividend per sh₹
0.38
0.34
0.37
0.34
0.32
0.35
0.37
0.37
0.35
0.31
0.13
(0.59%)
(1.17%)
—
2.04
Div yield (avg)%
0.40
0.40
0.40
0.40
1.03
3.12
1.98
4.20
6.19
5.40
24.43
4.20
1.51
5
4.87
Payout ratio%
13.30
14.63
12.55
13.35
13.75
14.24
12.86
10.48
10.42
8.24
19.41
10.48
13.08
88
97.54
Shares (diluted)M
156.7
151.7
149.3
155.7
148.9
149.6
172.8
198.8
229.8
255.6
102.0
11.42%
6.30%
80
27.70
Buyback yield%
21.86
23.01
24.35
22.11
24.67
23.31
21.43
24.31
25.74
28.07
16.39
24.31
23.81
27
0.692
D/E ratiox
0.631
0.595
0.582
0.618
0.612
0.579
0.562
0.576
0.616
0.663
1.431
0.579
0.603
33
29.30
Enterprise value₹M
19.77
22.30
20.37
21.73
24.63
23.95
26.23
24.46
24.89
25.92
140.9
1.02%
2.54%
48
136.0
LT debt₹M
139.8
121.4
109.7
96.57
84.22
79.81
81.34
83.25
72.96
74.99
117.3
(2.29%)
(5.91%)
78
Revenue
₹208.1M
5.55%
1.00×
Cost of revenue
₹124.5M
5.36%
0.98×
Operating expenses
₹36.17M
5.32%
0.98×
Goodwill & intangibles
15.04%
Property and equipment
13.87%