64.38
Revenue₹M
67.06
72.98
77.92
81.81
88.63
94.46
99.22
106.9
113.2
121.1
67.54
6.44%
6.97%
36
13.13
Revenue growth%
25.71
25.56
24.92
27.64
26.65
24.12
23.20
21.04
19.76
18.64
6.45
21.04
24.52
81
17.14
Gross margin%
34.24
33.85
36.00
35.16
35.17
36.02
38.12
36.85
35.68
37.67
18.88
36.85
35.84
11
26.66
Operating margin%
21.15
18.45
19.60
19.25
17.23
19.30
19.58
18.61
15.80
17.99
12.19
18.61
18.93
61
8.53
Net margin%
10.88
11.04
11.74
8.98
8.00
9.01
11.35
9.58
7.29
8.07
18.92
9.01
9.29
59
22.13
P/E ratio (avg)x
15.23
14.63
14.53
16.25
17.28
17.87
20.22
21.71
22.99
24.42
27.12
21.71
17.58
80
37.99
EV/EBITx
29.50
35.39
41.15
48.64
57.38
66.74
64.37
66.49
68.27
69.95
37.81
66.74
60.87
85
23.09
FCF yield (avg)%
16.94
16.47
13.95
13.24
12.36
11.68
9.13
10.68
9.18
10.00
3.85
10.00
12.02
53
7.27
FCF margin%
5.82
8.01
8.28
5.37
5.34
5.23
7.77
5.55
2.70
4.46
8.45
5.23
5.46
33
1.455
FCF / Net incomex
1.020
0.966
0.945
0.818
0.784
0.850
0.789
0.749
0.693
0.692
1.192
0.749
0.803
90
5.43
ROIC%
1.62
3.05
0.44
2.00
4.09
1.59
2.37
1.40
0.40
0.40
23.78
1.40
1.60
60
3.04
Return on equity%
28.88
29.34
28.59
26.44
26.00
28.74
29.56
32.12
31.88
34.10
21.17
31.88
29.11
15
21.29
Return on assets%
8.90
11.59
11.16
11.94
14.79
13.58
11.73
10.73
12.55
12.91
23.18
12.55
11.83
88
2.47
EPS₹
5.69
6.28
7.10
6.57
7.33
7.05
6.46
7.00
7.65
7.89
2.65
1.49%
2.65%
—
16.64
EPS growth%
26.31
26.09
25.69
26.15
28.05
25.36
25.77
28.20
29.62
26.75
16.32
26.75
26.23
58
5.84
Bookvalue per sh₹
3.30
3.30
3.94
4.37
5.10
5.51
6.02
7.18
7.12
8.09
3.31
9.65%
10.08%
—
2.50
FCF per share₹
10.66
12.10
14.38
17.01
20.13
20.63
22.68
23.14
23.59
24.43
0.91
3.95%
10.45%
—
1.16
Dividend per sh₹
0.95
0.93
0.80
0.78
0.72
0.70
0.66
0.58
0.50
0.50
4.45
(6.83%)
(6.32%)
—
20.60
Div yield (avg)%
10.59
11.34
10.46
8.03
10.82
12.58
14.06
16.15
18.09
19.14
14.95
16.15
11.96
7
4.31
Payout ratio%
25.88
28.63
29.80
27.20
27.42
28.84
26.15
23.83
25.81
24.33
17.19
25.81
26.67
41
7.922
Shares (diluted)M
9.109
9.195
9.922
10.83
12.12
13.39
13.89
15.57
17.56
16.96
7.744
6.95%
7.96%
47
20.10
Buyback yield%
1.25
0.40
0.40
1.39
2.20
3.72
2.28
4.42
5.13
7.59
3.10
4.42
2.24
7
1.033
D/E ratiox
1.487
1.480
1.360
1.317
1.329
1.487
1.541
1.626
1.692
1.687
0.387
1.626
1.487
88
13.13
Enterprise value₹M
15.15
15.02
15.76
17.23
16.95
17.10
15.51
16.64
16.52
16.51
96.70
(0.53%)
0.92%
35
48.21
LT debt₹M
25.82
25.44
25.21
22.89
20.40
20.76
18.22
19.72
18.66
18.31
57.53
(2.14%)
(2.91%)
66
Revenue
₹121.1M
6.97%
1.00×
Cost of revenue
₹82.06M
7.17%
1.02×
Operating expenses
₹24.89M
6.82%
0.99×
Property and equipment
15.59%
Goodwill & intangibles
15.30%