4.146
Revenue₹M
40.86
42.65
44.77
47.50
50.52
53.65
55.70
59.33
63.72
67.45
4.499
5.95%
5.79%
7
9.54
Revenue growth%
28.29
26.90
29.73
30.66
28.13
28.56
29.43
28.45
29.76
27.24
15.53
28.56
28.51
22
10.99
Gross margin%
23.06
21.98
24.72
22.90
22.09
20.43
21.63
19.75
20.38
18.85
12.50
20.38
21.81
15
11.59
Operating margin%
5.37
4.68
3.42
3.27
2.29
3.61
6.17
3.26
2.80
3.35
23.26
3.35
3.38
6
12.90
Net margin%
3.93
6.10
4.96
3.68
3.99
4.89
6.05
4.52
6.11
3.16
28.64
4.89
4.70
17
11.65
P/E ratio (avg)x
22.52
20.39
21.07
21.16
19.83
18.55
18.10
17.53
17.34
15.62
18.49
17.53
19.19
52
28.41
EV/EBITx
27.40
30.77
29.84
33.52
34.89
32.60
35.10
32.83
32.80
32.09
31.40
32.80
32.70
64
21.56
FCF yield (avg)%
16.36
15.08
16.02
17.19
17.17
15.30
13.11
12.35
14.15
14.07
18.00
14.07
15.19
28
7.40
FCF margin%
8.75
9.19
7.51
7.78
6.95
5.57
4.02
3.73
3.65
1.75
11.23
3.73
6.26
60
0.467
FCF / Net incomex
1.101
1.120
1.266
1.397
1.515
1.381
1.281
1.348
1.238
1.317
1.389
1.317
1.299
63
17.29
ROIC%
22.04
21.86
22.31
22.65
24.79
24.02
22.43
22.89
25.61
24.76
9.06
24.02
22.77
62
16.49
Return on equity%
25.18
25.55
25.65
24.63
24.26
24.35
22.24
24.84
25.50
26.24
3.52
24.84
25.01
62
24.24
Return on assets%
0.40
0.40
0.40
1.93
0.40
0.40
0.40
3.02
1.55
0.40
13.39
0.40
0.40
84
5.24
EPS₹
4.14
4.20
4.37
4.21
3.99
4.12
4.55
4.50
4.70
4.86
5.41
4.02%
2.40%
—
2.01
EPS growth%
15.20
16.03
14.40
15.14
13.09
12.17
12.82
15.69
15.35
12.47
11.01
12.82
14.77
52
4.99
Bookvalue per sh₹
6.39
6.75
7.61
8.64
7.99
7.90
9.01
9.39
9.36
9.96
1.46
4.52%
5.57%
—
3.35
FCF per share₹
4.60
4.90
5.39
4.96
4.57
4.09
3.72
4.09
3.81
3.61
2.62
(4.59%)
(1.78%)
—
4.33
Dividend per sh₹
3.67
4.25
4.81
5.61
6.30
7.01
7.91
8.25
9.00
8.56
4.15
6.31%
9.17%
—
29.60
Div yield (avg)%
19.26
16.55
14.69
15.87
14.04
12.64
10.39
11.06
9.80
8.79
14.04
10.39
13.34
28
7.78
Payout ratio%
9.67
11.18
9.75
11.41
10.32
10.06
11.45
8.70
9.61
10.35
20.98
10.06
10.19
22
3.380
Shares (diluted)M
2.642
2.847
2.774
2.367
2.272
2.474
2.234
2.197
2.231
2.339
3.286
0.59%
(2.71%)
78
29.37
Buyback yield%
23.34
20.89
23.50
21.27
21.86
22.10
20.47
19.25
20.11
17.71
8.32
20.11
21.08
77
0.315
D/E ratiox
1.105
1.155
1.077
1.111
1.212
1.184
1.119
1.249
1.154
1.130
1.299
1.154
1.142
20
6.756
Enterprise value₹M
75.76
76.12
85.32
102.5
122.0
134.2
144.4
169.2
187.3
194.4
26.19
9.77%
11.89%
66
46.34
LT debt₹M
6.189
6.517
6.943
7.211
8.137
8.152
8.917
9.730
9.884
11.12
38.11
6.44%
6.53%
40
Revenue
₹67.45M
5.79%
1.00×
Cost of revenue
₹41.55M
6.00%
1.02×
Operating expenses
₹10.21M
5.60%
0.98×
Property and equipment
17.36%
Cash and investments
15.51%