23.53
Revenue₹M
29.58
31.61
33.63
36.74
39.00
43.23
46.44
49.82
53.18
24.03
24.49
7.68%
7.98%
16
15.60
Revenue growth%
23.52
21.63
23.47
23.94
26.85
23.93
26.19
26.73
27.50
25.18
25.19
26.73
23.93
11
9.65
Gross margin%
17.12
17.44
17.94
14.99
12.98
10.76
11.58
12.77
10.25
28.25
9.60
11.58
13.98
27
17.83
Operating margin%
4.98
3.76
1.87
1.07
3.61
4.38
5.96
4.78
2.09
16.05
24.17
4.38
4.07
33
24.20
Net margin%
15.29
12.62
15.08
17.44
19.99
21.24
24.10
23.82
25.18
13.07
24.99
23.82
18.72
33
18.52
P/E ratio (avg)x
26.52
25.73
28.24
29.27
29.68
29.01
27.79
28.38
28.93
17.89
7.757
28.93
28.60
12
34.16
EV/EBITx
53.64
61.60
68.87
79.17
81.96
83.74
97.09
113.5
115.1
25.95
37.56
97.09
80.57
34
24.19
FCF yield (avg)%
12.44
9.88
9.66
8.52
5.76
5.15
3.14
3.84
4.36
15.29
7.28
4.36
7.14
32
12.58
FCF margin%
24.31
23.61
21.35
21.07
22.79
20.44
22.95
22.48
24.77
17.14
13.67
22.79
22.87
63
0.119
FCF / Net incomex
1.627
1.852
2.087
2.420
2.558
2.559
2.900
3.056
3.309
1.516
0.452
2.900
2.489
84
18.52
ROIC%
29.99
30.74
33.36
32.13
32.76
34.16
31.35
34.00
35.03
2.04
28.45
34.00
32.45
59
12.35
Return on equity%
22.05
24.70
23.32
22.91
24.58
26.20
28.84
26.78
29.26
9.51
28.76
26.78
24.64
56
3.57
Return on assets%
5.57
6.21
9.08
6.45
4.19
4.48
5.31
4.89
4.64
15.29
14.17
4.64
5.44
48
0.15
EPS₹
0.25
0.27
0.30
0.30
0.32
0.32
0.35
0.38
0.39
0.16
0.16
5.94%
5.06%
—
14.24
EPS growth%
18.15
19.26
20.03
21.38
22.78
24.68
23.67
22.93
23.13
14.55
24.49
23.13
22.08
46
0.06
Bookvalue per sh₹
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.08
0.08
0.06
0.08
(1.80%)
(1.09%)
—
0.23
FCF per share₹
0.28
0.26
0.24
0.21
0.23
0.22
0.22
0.24
0.24
0.09
0.22
2.20%
(2.22%)
—
0.12
Dividend per sh₹
0.20
0.19
0.19
0.16
0.16
0.14
0.13
0.13
0.11
0.07
0.12
(6.83%)
(7.57%)
—
3.25
Div yield (avg)%
34.67
33.39
34.69
32.57
33.06
35.58
36.02
38.28
36.37
6.28
2.57
36.02
34.68
44
16.70
Payout ratio%
6.36
6.63
6.64
9.23
8.88
8.50
9.26
9.91
10.04
13.43
2.72
9.26
8.69
85
97.73
Shares (diluted)M
166.3
197.3
225.5
226.4
238.2
272.9
293.8
303.6
340.0
101.9
100.8
8.48%
11.10%
51
18.53
Buyback yield%
20.32
18.97
19.34
22.02
24.90
27.30
28.78
29.68
28.59
17.95
8.89
28.59
23.85
78
0.891
D/E ratiox
0.345
0.325
0.303
0.325
0.349
0.354
0.349
0.364
0.340
1.649
1.727
0.349
0.347
32
46.83
Enterprise value₹M
18.74
17.29
16.96
17.37
18.37
19.04
18.19
15.47
13.56
35.47
28.27
(4.84%)
(3.03%)
32
31.86
LT debt₹M
6.443
6.012
6.471
6.010
5.617
6.016
6.748
6.934
6.741
40.44
16.36
2.32%
1.81%
88
Revenue
₹53.18M
7.98%
1.00×
Cost of revenue
₹25.00M
7.85%
0.99×
Operating expenses
₹11.41M
7.63%
0.97×
Property and equipment
15.28%