125.6
Revenue₹M
102.8
107.5
111.4
120.1
127.3
137.5
144.0
149.5
157.1
163.8
131.1
5.17%
5.30%
43
9.50
Revenue growth%
32.13
31.46
30.82
28.56
31.37
34.33
35.30
37.66
35.95
34.94
10.73
35.30
33.23
34
12.10
Gross margin%
12.64
12.22
13.37
15.79
13.17
11.92
14.71
13.88
15.62
17.49
19.86
14.71
13.62
17
20.76
Operating margin%
8.79
6.97
5.44
4.80
4.02
6.57
6.73
9.35
6.79
7.95
10.42
6.79
6.76
7
22.61
Net margin%
12.54
11.74
9.78
8.46
7.80
8.84
9.55
10.56
10.39
8.42
28.90
9.55
9.67
74
15.68
P/E ratio (avg)x
17.72
17.60
17.21
15.95
17.04
16.09
17.83
17.13
18.62
16.85
18.74
17.13
17.17
67
23.60
EV/EBITx
9.691
8.939
8.906
7.886
7.300
7.925
7.607
7.606
7.959
7.524
8.998
7.607
7.905
85
28.66
FCF yield (avg)%
10.23
9.95
8.97
11.61
9.01
8.27
5.49
6.39
7.89
9.79
20.30
7.89
8.99
63
13.11
FCF margin%
23.79
26.75
28.20
26.95
29.63
30.66
31.43
31.13
33.54
34.92
11.17
31.43
30.14
20
1.789
FCF / Net incomex
0.735
0.778
0.765
0.853
0.928
1.106
1.095
1.149
1.386
1.526
1.383
1.149
1.012
18
20.80
ROIC%
22.64
23.41
25.63
24.64
26.81
28.93
28.13
30.63
28.63
28.91
21.28
28.91
27.47
6
16.95
Return on equity%
32.67
35.23
36.55
37.09
34.19
34.61
34.18
36.78
35.11
37.11
12.04
35.11
35.17
63
26.84
Return on assets%
15.31
18.20
20.51
18.07
16.44
15.96
18.58
20.32
18.60
16.71
20.26
18.58
18.13
59
0.70
EPS₹
0.75
0.84
0.96
1.13
1.15
1.11
1.27
1.44
1.64
1.67
0.76
7.69%
8.70%
—
29.93
EPS growth%
17.01
17.24
19.39
16.66
13.77
14.30
12.96
13.68
14.13
15.76
22.94
14.13
15.03
68
0.64
Bookvalue per sh₹
1.26
1.45
1.55
1.81
2.05
2.40
2.69
2.86
3.34
3.38
0.12
10.49%
11.12%
—
0.62
FCF per share₹
0.27
0.24
0.24
0.21
0.20
0.20
0.18
0.17
0.18
0.16
0.85
(4.03%)
(5.48%)
—
0.41
Dividend per sh₹
1.07
1.08
1.01
0.94
0.86
0.81
0.79
0.75
0.71
0.75
0.58
(2.58%)
(2.75%)
—
16.71
Div yield (avg)%
15.85
13.92
15.72
13.34
10.86
11.00
12.74
15.71
13.03
10.29
13.69
12.74
13.18
28
28.19
Payout ratio%
6.65
6.48
4.44
3.66
6.07
8.99
7.40
6.21
5.85
4.45
8.95
6.21
6.14
77
74.36
Shares (diluted)M
88.91
94.17
82.20
74.99
73.67
75.91
79.20
85.17
83.86
84.51
74.05
2.78%
0.39%
55
4.40
Buyback yield%
19.64
19.64
21.53
19.19
19.27
21.26
19.51
18.22
16.98
15.25
28.83
18.22
19.39
15
0.628
D/E ratiox
0.205
0.206
0.206
0.216
0.218
0.196
0.180
0.169
0.165
0.171
1.191
0.171
0.200
86
158.9
Enterprise value₹M
26.63
26.69
30.85
32.06
32.01
38.02
40.70
40.61
44.80
44.04
144.2
6.59%
6.49%
41
99.79
LT debt₹M
8.907
9.311
9.992
10.57
11.04
10.65
10.43
9.395
10.40
10.26
59.38
(1.46%)
1.20%
73
Revenue
₹163.8M
5.30%
1.00×
Cost of revenue
₹79.93M
5.31%
1.00×
Operating expenses
₹33.75M
5.20%
0.99×
Cash and investments
21.88%
Property and equipment
15.63%