58.59
Revenue₹M
31.42
33.48
36.51
39.23
41.82
44.90
49.28
54.13
59.02
62.15
63.29
8.25%
8.01%
71
3.72
Revenue growth%
13.95
14.60
16.58
17.72
15.48
14.21
13.60
11.54
10.46
10.18
21.21
11.54
14.08
7
28.17
Gross margin%
1.89
1.15
4.12
4.95
3.05
5.34
7.95
8.98
7.53
7.26
17.37
7.53
5.15
44
24.49
Operating margin%
26.06
24.19
24.70
23.99
22.74
20.59
23.25
26.24
27.83
27.53
5.53
26.24
24.44
40
19.26
Net margin%
27.31
28.61
26.39
28.43
26.73
27.27
29.31
30.35
31.30
32.82
23.71
30.35
28.52
16
33.19
P/E ratio (avg)x
10.62
11.26
13.51
14.35
16.96
20.14
23.90
27.54
30.73
32.32
26.62
27.54
18.55
41
21.37
EV/EBITx
38.70
44.15
46.78
44.29
43.32
41.29
43.50
43.40
42.58
43.51
25.97
43.40
43.45
17
21.20
FCF yield (avg)%
4.06
5.96
5.37
4.04
6.77
9.46
8.18
5.47
3.86
0.91
10.29
5.47
5.42
82
21.78
FCF margin%
7.37
5.07
3.74
1.88
0.62
1.44
1.87
3.41
4.59
3.04
25.47
3.04
3.23
63
1.625
FCF / Net incomex
0.412
0.383
0.367
0.330
0.301
0.335
0.372
0.389
0.364
0.392
0.666
0.372
0.370
18
18.33
ROIC%
15.34
17.84
15.02
12.93
11.00
13.96
11.69
10.01
11.47
11.21
2.06
11.47
12.31
5
21.02
Return on equity%
8.47
11.04
11.53
13.19
14.10
15.38
14.49
15.00
15.83
15.72
28.63
15.38
14.30
47
3.45
Return on assets%
7.94
5.17
5.07
2.26
1.14
3.09
5.63
6.87
4.56
4.05
16.49
4.56
4.81
69
0.68
EPS₹
1.92
1.80
1.86
1.80
2.07
2.06
2.20
2.12
2.35
2.71
0.70
5.47%
3.05%
—
24.06
EPS growth%
11.04
10.72
13.23
14.28
15.78
15.99
13.12
11.68
10.45
7.92
13.93
11.68
12.40
91
0.87
Bookvalue per sh₹
0.83
0.80
0.84
0.90
0.81
0.73
0.77
0.73
0.73
0.78
0.74
(0.75%)
(0.70%)
—
0.93
FCF per share₹
0.69
0.81
0.94
0.96
1.01
1.16
1.29
1.42
1.69
1.97
0.74
14.39%
11.48%
—
0.36
Dividend per sh₹
0.68
0.74
0.79
0.92
1.00
1.09
1.06
1.13
1.28
1.49
1.48
8.38%
8.29%
—
8.14
Div yield (avg)%
15.75
15.42
14.23
12.02
10.74
8.53
11.24
13.91
15.49
16.01
9.71
13.91
14.07
7
16.60
Payout ratio%
14.46
14.47
13.89
13.71
15.84
18.79
16.58
19.42
20.91
21.07
8.27
19.42
16.21
31
30.71
Shares (diluted)M
28.48
25.37
22.74
24.79
23.47
23.85
26.04
25.78
24.22
21.73
31.21
(1.53%)
(3.03%)
64
5.75
Buyback yield%
14.30
13.18
14.91
17.53
17.57
19.48
18.62
18.85
16.55
16.56
29.74
18.62
17.04
35
1.364
D/E ratiox
0.972
0.853
0.752
0.748
0.773
0.805
0.854
0.795
0.847
0.741
0.697
0.805
0.800
64
62.16
Enterprise value₹M
61.09
60.92
63.90
59.75
57.75
58.81
55.40
47.55
51.16
47.76
56.51
(3.73%)
(1.66%)
75
32.58
LT debt₹M
53.72
62.51
59.73
64.55
70.59
68.53
77.04
75.14
75.94
88.68
56.86
4.67%
4.93%
49
Revenue
₹62.15M
8.01%
1.00×
Cost of revenue
₹36.64M
8.36%
1.03×
Operating expenses
₹11.36M
7.61%
0.96×
Property and equipment
16.29%