53.04
Revenue₹M
180.5
188.0
196.1
205.1
206.9
216.7
225.3
226.8
231.9
239.2
59.10
2.94%
2.94%
22
27.11
Revenue growth%
23.49
20.60
23.01
23.10
23.36
25.24
26.98
26.10
24.27
21.64
2.38
25.24
23.42
91
27.91
Gross margin%
12.80
11.38
9.09
7.80
6.65
3.93
6.66
6.81
5.21
5.31
10.43
5.31
6.73
27
11.86
Operating margin%
27.09
28.16
27.98
30.56
32.00
31.26
29.43
28.34
30.26
29.58
21.14
29.58
29.51
63
28.55
Net margin%
4.67
5.91
8.43
8.56
8.80
8.56
9.73
8.44
9.99
12.48
4.17
9.73
8.56
42
35.23
P/E ratio (avg)x
24.95
25.99
23.97
23.82
21.81
19.79
19.36
21.84
24.49
24.60
17.75
21.84
23.90
60
21.41
EV/EBITx
6.383
5.800
5.279
4.997
4.698
4.473
4.914
5.455
5.063
4.864
34.69
4.914
5.030
58
22.12
FCF yield (avg)%
7.76
9.83
10.00
10.48
10.34
8.97
7.61
9.56
12.28
9.36
16.02
9.36
9.70
36
8.70
FCF margin%
31.50
31.05
30.88
30.22
31.73
30.57
32.24
30.03
32.85
32.43
29.13
32.24
31.27
13
0.346
FCF / Net incomex
1.301
1.562
1.802
1.949
2.036
2.120
2.258
2.593
2.853
3.036
1.515
2.593
2.078
49
6.58
ROIC%
31.62
29.75
28.10
30.29
27.32
24.49
23.08
25.21
22.21
24.41
27.85
24.41
26.26
77
28.04
Return on equity%
5.44
8.35
10.52
11.60
10.03
9.16
8.52
11.43
10.79
13.67
5.64
10.79
10.28
13
3.98
Return on assets%
27.65
25.11
27.24
28.71
26.88
26.75
27.24
29.59
31.95
34.86
13.24
29.59
27.45
16
1.02
EPS₹
1.32
1.42
1.54
1.82
2.13
2.29
2.47
2.95
3.13
3.01
1.12
7.16%
9.76%
—
6.97
EPS growth%
26.78
27.50
27.99
27.20
29.63
30.07
31.86
28.88
26.59
24.97
18.55
28.88
27.74
18
1.28
Bookvalue per sh₹
0.93
1.00
1.02
1.06
1.04
1.08
1.17
1.28
1.42
1.61
1.13
9.04%
6.21%
—
1.17
FCF per share₹
1.04
1.02
0.95
0.94
0.86
0.86
0.96
1.02
1.10
1.07
1.39
4.48%
(0.49%)
—
1.78
Dividend per sh₹
1.62
1.85
2.19
2.14
2.15
2.49
2.95
2.96
3.08
3.32
1.36
9.09%
7.46%
—
4.09
Div yield (avg)%
26.06
23.34
25.43
25.22
26.71
27.14
29.04
27.13
28.39
26.33
25.01
27.14
26.52
84
24.00
Payout ratio%
22.68
22.33
23.81
26.22
27.23
29.69
31.66
34.60
33.31
31.92
18.33
31.92
28.46
45
49.91
Shares (diluted)M
39.35
43.27
40.40
44.73
44.35
40.63
44.19
46.86
42.01
39.03
50.09
(2.52%)
(0.09%)
28
20.42
Buyback yield%
23.78
21.79
19.94
22.64
20.18
21.63
24.43
21.78
18.88
21.59
26.85
21.63
21.70
52
0.191
D/E ratiox
1.194
1.385
1.485
1.600
1.687
1.736
1.755
1.772
1.827
1.845
0.980
1.772
1.711
25
118.1
Enterprise value₹M
154.5
169.2
196.1
224.6
224.4
222.1
236.8
243.2
239.3
259.0
48.33
2.91%
6.98%
51
175.1
LT debt₹M
281.2
293.7
332.2
314.9
356.3
365.8
381.0
352.1
342.1
352.2
179.5
(0.23%)
3.31%
55
Revenue
₹239.2M
2.94%
1.00×
Cost of revenue
₹133.8M
2.80%
0.99×
Operating expenses
₹52.34M
2.78%
0.98×
Goodwill & intangibles
20.75%
Property and equipment
17.02%