34.74
Revenue₹M
44.81
46.65
48.49
50.22
51.38
52.35
53.83
53.95
54.90
56.80
35.72
2.03%
2.40%
46
12.06
Revenue growth%
2.77
2.37
1.86
0.87
0.40
0.40
2.34
1.65
4.45
3.44
16.99
2.34
2.10
69
12.84
Gross margin%
12.65
12.25
14.16
11.26
10.27
13.20
12.99
11.19
10.91
9.92
15.17
11.19
11.76
47
22.33
Operating margin%
6.27
5.17
2.52
0.40
2.18
4.63
7.20
8.27
6.81
6.55
21.07
6.81
5.72
81
24.92
Net margin%
26.50
24.51
25.71
24.61
22.38
21.38
19.93
20.64
18.01
19.81
26.49
19.93
21.88
84
7.438
P/E ratio (avg)x
14.56
14.90
15.01
15.43
14.31
15.20
15.62
14.17
12.33
11.89
23.23
14.17
14.73
28
13.02
EV/EBITx
21.20
21.62
20.54
21.98
21.62
19.09
19.36
19.38
19.80
17.19
17.89
19.36
20.17
7
7.90
FCF yield (avg)%
10.13
12.47
12.22
14.65
15.32
18.14
20.09
18.28
19.54
21.63
6.47
19.54
16.73
92
6.98
FCF margin%
13.70
15.73
13.14
10.56
7.72
7.02
5.05
6.45
6.17
5.96
4.86
6.17
7.37
56
0.560
FCF / Net incomex
1.083
1.257
1.451
1.519
1.645
1.898
1.873
2.038
2.031
2.354
0.776
2.031
1.759
51
17.34
ROIC%
2.06
1.91
2.26
5.21
6.43
8.05
7.53
5.21
5.97
5.61
23.22
5.97
5.41
40
15.62
Return on equity%
8.51
6.14
6.46
4.49
4.27
4.95
4.44
1.78
0.40
0.66
22.26
1.78
4.47
13
21.13
Return on assets%
7.28
9.46
9.56
10.02
10.83
11.46
9.66
8.41
6.82
7.04
14.57
8.41
9.51
70
4.26
EPS₹
6.67
7.50
8.54
8.30
8.15
8.98
10.25
11.96
11.42
12.40
4.74
8.77%
6.26%
—
8.00
EPS growth%
16.28
14.61
15.65
16.30
16.04
18.38
20.80
21.21
23.75
22.31
28.16
21.21
17.34
75
1.38
Bookvalue per sh₹
3.45
3.47
3.18
3.15
3.22
3.48
3.23
3.05
3.28
3.42
4.80
1.18%
0.12%
—
1.22
FCF per share₹
2.40
2.80
2.93
2.99
3.05
3.35
3.88
4.10
4.33
4.92
3.90
10.02%
8.83%
—
2.79
Dividend per sh₹
2.74
2.62
2.62
2.57
2.39
2.53
2.47
2.63
2.34
2.22
0.99
(1.49%)
(1.32%)
—
23.14
Div yield (avg)%
17.20
16.30
14.37
11.91
10.15
7.85
10.63
8.34
9.69
12.57
26.06
9.69
11.27
32
19.12
Payout ratio%
10.68
9.11
7.65
5.59
5.86
3.98
3.52
4.57
2.76
3.78
12.05
3.78
5.08
32
5.753
Shares (diluted)M
7.168
7.881
9.230
10.51
12.02
13.00
14.19
16.48
19.75
19.26
5.731
9.89%
10.27%
68
28.96
Buyback yield%
21.27
20.41
20.08
18.50
19.94
22.25
21.61
21.79
22.79
22.89
15.24
22.25
21.44
30
1.559
D/E ratiox
1.590
1.584
1.763
2.009
1.893
1.968
2.037
2.063
2.094
2.255
0.771
2.063
1.988
61
32.53
Enterprise value₹M
38.30
41.08
40.40
44.21
48.71
50.53
45.54
50.40
44.77
45.36
15.02
(1.42%)
1.62%
59
33.54
LT debt₹M
14.53
13.41
12.07
12.00
11.57
11.97
10.54
11.31
9.989
8.906
45.96
(5.10%)
(4.35%)
70
Revenue
₹56.80M
2.40%
1.00×
Cost of revenue
₹27.17M
2.46%
1.01×
Operating expenses
₹12.27M
2.78%
1.04×
Property and equipment
19.28%
Goodwill & intangibles
17.16%