110.3
Revenue₹M
92.57
95.13
99.58
99.71
103.6
105.5
110.0
113.0
113.6
115.9
119.0
2.26%
2.45%
76
3.67
Revenue growth%
21.24
22.37
24.34
22.34
19.98
17.14
16.13
17.99
18.20
18.25
13.26
17.99
19.11
7
21.95
Gross margin%
10.22
11.40
10.14
11.67
9.64
11.57
8.95
11.19
13.84
12.54
26.34
11.57
11.30
5
7.72
Operating margin%
23.13
25.90
27.84
25.02
23.46
24.92
27.72
29.89
27.52
29.09
28.74
27.72
26.71
31
24.75
Net margin%
28.21
28.43
27.30
30.29
31.58
31.19
29.73
32.65
31.23
31.89
15.45
31.23
30.74
87
9.223
P/E ratio (avg)x
13.06
14.68
16.98
16.76
16.42
17.08
17.36
18.95
20.97
24.17
19.22
18.95
17.03
27
34.32
EV/EBITx
29.03
26.95
26.10
22.76
19.96
18.48
16.37
16.93
15.91
15.51
30.83
16.37
19.22
62
25.22
FCF yield (avg)%
13.94
15.23
13.74
12.04
14.68
12.90
13.97
16.09
15.81
14.71
28.97
14.71
14.33
12
11.21
FCF margin%
20.64
18.14
19.14
18.10
15.41
17.13
17.12
17.42
19.61
18.50
17.94
17.42
18.12
65
0.620
FCF / Net incomex
0.643
0.564
0.517
0.474
0.449
0.392
0.420
0.365
0.334
0.360
0.812
0.365
0.435
8
15.68
ROIC%
19.68
20.80
19.44
18.30
17.01
18.68
16.96
17.12
16.77
18.73
6.39
17.12
18.49
86
16.74
Return on equity%
27.58
27.99
28.69
28.11
29.19
30.34
32.44
30.21
30.19
32.37
2.07
30.34
29.69
51
8.82
Return on assets%
24.84
27.45
25.46
25.76
26.40
26.26
27.34
29.23
29.15
29.02
20.16
29.02
26.87
93
0.11
EPS₹
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.12
2.65%
(0.89%)
—
10.33
EPS growth%
12.95
14.01
15.64
17.78
16.61
17.18
17.31
16.61
17.78
17.68
7.82
17.31
16.90
22
0.24
Bookvalue per sh₹
0.19
0.18
0.20
0.22
0.23
0.20
0.20
0.23
0.26
0.27
0.26
3.91%
4.50%
—
0.14
FCF per share₹
0.29
0.27
0.28
0.26
0.25
0.28
0.30
0.31
0.31
0.35
0.16
6.50%
2.74%
—
0.13
Dividend per sh₹
0.27
0.29
0.28
0.30
0.29
0.32
0.33
0.35
0.37
0.36
0.25
4.37%
3.51%
—
19.31
Div yield (avg)%
24.65
25.47
26.95
27.91
28.40
31.04
32.03
33.57
32.69
32.97
6.96
32.69
29.72
23
17.72
Payout ratio%
13.65
15.82
18.60
19.90
16.95
19.28
21.07
19.32
19.53
17.00
4.50
19.32
18.94
83
241.9
Shares (diluted)M
197.9
214.6
223.0
234.3
238.8
231.1
241.9
266.2
271.8
249.3
234.7
0.87%
2.11%
14
24.35
Buyback yield%
15.90
17.19
16.26
17.18
16.32
15.50
17.00
19.26
16.70
19.00
26.29
17.00
16.85
72
0.469
D/E ratiox
1.287
1.385
1.304
1.478
1.414
1.633
1.612
1.567
1.540
1.566
1.278
1.567
1.509
89
85.26
Enterprise value₹M
95.04
107.5
123.0
138.5
167.9
193.9
211.6
233.1
248.4
292.8
55.60
11.77%
13.57%
70
77.17
LT debt₹M
51.76
57.75
60.65
67.28
71.23
82.83
84.70
97.89
110.0
106.8
89.76
8.43%
8.78%
39
Revenue
₹115.9M
2.45%
1.00×
Cost of revenue
₹81.14M
2.45%
1.00×
Operating expenses
₹16.00M
1.58%
0.92×
Property and equipment
16.94%