134.6
Revenue₹M
105.5
111.1
118.8
126.5
134.4
146.8
155.8
166.0
180.3
192.9
142.3
7.49%
6.82%
80
3.66
Revenue growth%
30.93
31.25
30.03
31.00
31.95
34.86
37.44
37.01
35.20
36.13
11.66
36.13
33.41
31
22.02
Gross margin%
3.99
1.86
0.40
1.01
2.08
2.10
3.14
1.04
1.53
0.40
21.50
1.53
1.69
22
19.65
Operating margin%
11.98
13.44
12.08
11.42
9.91
11.59
9.87
9.20
6.79
6.93
27.99
9.20
10.67
23
12.23
Net margin%
27.34
29.73
29.16
27.09
25.39
27.18
27.60
30.50
32.30
29.56
27.53
29.56
28.38
93
31.95
P/E ratio (avg)x
52.48
51.12
57.04
54.56
52.20
57.05
58.10
65.88
69.18
79.82
9.038
65.88
57.04
33
15.54
EV/EBITx
43.69
47.64
54.38
53.50
54.96
53.84
53.56
60.15
66.47
76.77
31.07
60.15
54.11
46
6.28
FCF yield (avg)%
10.79
9.17
7.85
8.79
9.56
11.50
12.92
11.66
14.64
16.83
25.91
12.92
11.14
49
10.09
FCF margin%
16.67
16.26
14.32
15.07
16.59
16.04
15.59
14.98
16.24
14.10
22.52
15.59
15.82
45
1.603
FCF / Net incomex
0.628
0.627
0.606
0.609
0.571
0.637
0.616
0.617
0.594
0.645
1.048
0.617
0.616
34
24.10
ROIC%
12.35
13.48
10.58
10.82
12.23
10.07
8.65
10.04
10.75
11.82
4.51
10.07
10.79
34
23.59
Return on equity%
29.72
27.95
30.66
30.07
27.57
27.26
29.34
29.43
29.64
31.29
26.21
29.43
29.53
15
2.14
Return on assets%
4.94
3.92
5.37
3.80
1.34
0.71
0.40
0.40
2.62
2.74
16.61
0.71
2.68
23
10.54
EPS₹
3.64
3.78
3.22
3.39
3.42
2.96
3.04
2.95
2.87
2.50
11.64
(6.11%)
(3.68%)
—
24.51
EPS growth%
13.39
11.57
10.52
8.05
7.59
5.64
5.66
4.40
4.88
6.51
10.90
5.64
7.05
57
2.75
Bookvalue per sh₹
8.42
9.07
9.25
10.28
10.65
9.75
10.10
9.99
9.33
8.65
4.74
(4.09%)
0.76%
—
4.59
FCF per share₹
10.96
11.63
13.54
13.80
16.33
17.96
18.40
20.01
21.64
25.23
3.92
9.09%
9.52%
—
7.64
Dividend per sh₹
4.67
4.56
4.05
4.02
4.26
4.44
4.61
4.35
4.36
4.19
9.58
(0.33%)
(1.11%)
—
17.30
Div yield (avg)%
5.14
7.02
8.43
8.65
9.77
7.22
9.64
10.08
7.64
8.29
14.64
8.29
8.36
30
28.31
Payout ratio%
15.12
12.28
13.71
12.73
14.18
11.92
12.32
9.66
7.88
5.23
2.71
9.66
12.30
62
6.975
Shares (diluted)M
6.391
5.830
6.222
5.427
4.775
5.263
4.820
4.743
4.750
4.983
7.245
0.86%
(3.66%)
55
3.88
Buyback yield%
25.16
28.11
26.87
29.78
31.84
33.45
32.59
33.25
30.92
28.82
25.00
32.59
30.35
23
0.114
D/E ratiox
1.188
1.357
1.609
1.548
1.587
1.633
1.612
1.849
1.970
2.215
1.788
1.849
1.610
16
119.4
Enterprise value₹M
19.69
20.32
21.01
23.58
24.83
23.60
25.77
28.56
32.84
33.95
20.88
6.46%
6.25%
53
11.16
LT debt₹M
96.16
96.76
91.87
98.58
88.13
91.82
102.3
91.53
102.8
114.0
20.45
5.28%
1.12%
72
Revenue
₹192.9M
6.82%
1.00×
Cost of revenue
₹126.8M
6.94%
1.01×
Operating expenses
₹44.44M
6.59%
0.98×
Goodwill & intangibles
19.64%