20.10
Revenue₹M
84.56
90.15
96.03
103.5
113.9
122.5
133.9
146.1
157.7
173.6
22.33
8.78%
8.35%
61
20.67
Revenue growth%
10.15
11.32
13.71
11.78
12.86
14.57
16.88
14.67
16.88
18.61
24.07
16.88
14.14
41
24.44
Gross margin%
11.01
13.10
13.40
12.20
14.82
17.30
18.68
18.12
16.48
13.78
22.11
17.30
14.30
6
27.20
Operating margin%
1.89
0.90
1.28
0.40
0.40
2.46
0.40
1.37
1.26
2.61
13.33
1.37
1.27
81
25.00
Net margin%
26.15
25.41
25.74
27.39
26.56
27.38
26.51
25.74
26.34
27.70
4.55
26.51
26.42
15
18.67
P/E ratio (avg)x
23.76
23.98
23.77
25.52
26.92
25.09
26.43
27.27
28.70
31.10
17.26
27.27
25.97
72
25.07
EV/EBITx
28.07
25.26
25.39
23.37
25.69
24.94
26.81
26.06
29.56
28.15
23.11
26.81
25.87
36
19.87
FCF yield (avg)%
30.21
30.52
30.74
32.70
30.11
29.76
31.62
29.04
26.36
27.02
13.58
29.04
30.16
76
14.01
FCF margin%
11.40
12.03
13.32
11.66
14.51
11.89
12.75
13.54
13.48
11.63
25.48
12.75
12.39
75
1.385
FCF / Net incomex
1.738
1.610
1.458
1.559
1.543
1.738
1.889
2.065
2.338
2.329
1.451
2.065
1.738
39
21.31
ROIC%
0.40
0.40
1.42
1.38
3.40
4.84
6.50
5.48
4.43
5.18
11.25
5.18
3.92
65
13.84
Return on equity%
8.69
9.91
10.45
10.53
11.70
10.67
13.56
16.53
15.79
13.18
24.16
13.56
11.18
8
26.65
Return on assets%
15.59
16.08
15.45
12.53
15.29
14.83
13.48
16.19
18.78
16.90
10.83
16.19
15.52
79
2.35
EPS₹
3.30
3.77
4.18
4.69
5.46
6.20
6.57
7.16
7.02
7.34
2.58
6.10%
9.20%
—
28.57
EPS growth%
23.35
20.40
19.91
20.48
17.79
17.62
19.85
20.16
17.87
18.58
20.74
18.58
19.88
74
2.08
Bookvalue per sh₹
2.43
2.40
2.67
2.67
2.67
2.99
2.94
3.12
3.36
3.30
1.61
4.28%
4.50%
—
0.81
FCF per share₹
3.82
4.20
3.82
4.19
4.32
4.60
4.86
4.70
5.26
5.77
1.59
5.93%
5.30%
—
1.37
Dividend per sh₹
1.83
1.86
2.04
2.36
2.81
3.23
3.53
4.05
4.76
5.63
2.17
14.87%
11.67%
—
2.88
Div yield (avg)%
2.02
2.80
0.40
1.53
1.33
0.40
0.40
2.46
1.87
4.48
7.66
1.87
1.70
48
10.95
Payout ratio%
8.61
10.74
12.31
14.51
15.51
15.29
16.83
17.10
18.45
20.98
8.36
17.10
15.40
21
33.95
Shares (diluted)M
34.56
32.87
31.60
33.95
35.91
36.78
35.18
36.28
33.72
32.57
33.14
(1.94%)
(1.01%)
28
19.72
Buyback yield%
18.59
16.85
16.89
18.20
15.90
18.58
20.72
22.51
22.51
23.24
6.48
22.51
18.58
54
1.329
D/E ratiox
0.388
0.391
0.409
0.385
0.398
0.409
0.434
0.503
0.501
0.583
0.906
0.501
0.409
24
78.47
Enterprise value₹M
30.40
30.63
31.50
31.95
31.20
35.34
40.61
42.25
45.03
50.90
45.77
10.29%
5.92%
10
89.85
LT debt₹M
97.86
104.8
114.2
117.1
125.1
134.3
133.6
143.5
128.3
123.0
125.0
(0.34%)
2.59%
56
Revenue
₹173.6M
8.35%
1.00×
Cost of revenue
₹117.4M
8.54%
1.02×
Operating expenses
₹21.63M
7.11%
0.89×
Property and equipment
15.70%
Cash and investments
14.91%