22.86
Revenue₹M
22.71
23.82
25.59
26.57
27.33
29.00
30.99
33.19
34.08
35.52
25.24
5.38%
5.04%
12
23.77
Revenue growth%
20.63
23.08
22.03
21.88
19.48
20.23
17.82
20.32
20.75
19.64
10.70
20.23
20.48
11
19.94
Gross margin%
3.61
2.88
0.95
3.23
0.44
0.40
3.17
3.92
5.82
8.28
29.66
3.92
3.20
17
15.88
Operating margin%
26.23
27.47
28.47
30.65
32.46
31.99
31.22
33.13
30.17
30.72
14.22
31.22
30.69
10
27.68
Net margin%
30.19
27.99
26.30
25.93
25.56
25.73
24.14
26.34
24.10
24.39
23.65
24.39
25.83
43
17.78
P/E ratio (avg)x
12.20
12.74
11.93
11.59
10.86
11.50
10.41
10.34
10.06
8.754
17.41
10.34
11.18
92
28.47
EV/EBITx
23.92
24.66
27.45
29.90
35.00
35.99
34.39
37.05
39.01
37.55
16.71
37.05
34.69
35
26.78
FCF yield (avg)%
33.73
32.41
32.32
32.76
31.42
32.91
30.59
28.86
28.99
30.72
8.21
30.59
31.87
22
6.67
FCF margin%
10.96
13.11
11.26
13.15
10.39
11.89
9.09
10.47
10.62
8.93
23.91
10.47
10.79
95
0.378
FCF / Net incomex
0.570
0.661
0.723
0.831
1.002
0.999
1.179
1.258
1.386
1.620
1.286
1.258
1.000
64
15.04
ROIC%
15.30
18.12
16.18
17.80
16.63
16.73
17.85
17.65
18.26
20.26
25.59
17.85
17.73
72
24.74
Return on equity%
9.27
11.40
10.42
7.81
7.80
5.37
6.14
9.13
11.60
9.66
22.94
9.13
9.20
19
9.29
Return on assets%
25.85
27.28
28.07
26.54
24.71
26.05
23.17
25.20
27.64
26.59
3.95
26.05
26.29
92
0.05
EPS₹
0.15
0.14
0.15
0.16
0.16
0.16
0.15
0.16
0.17
0.16
0.06
(0.56%)
1.68%
—
27.13
EPS growth%
10.46
8.99
9.24
11.40
10.01
10.75
12.69
15.65
12.86
15.60
29.61
12.86
11.08
25
0.08
Bookvalue per sh₹
0.12
0.13
0.12
0.13
0.13
0.14
0.14
0.14
0.15
0.15
0.14
2.65%
1.09%
—
0.17
FCF per share₹
0.10
0.11
0.12
0.12
0.12
0.14
0.15
0.16
0.19
0.21
0.09
11.57%
8.92%
—
0.06
Dividend per sh₹
0.29
0.32
0.35
0.41
0.41
0.44
0.45
0.48
0.54
0.62
0.10
8.64%
7.90%
—
25.53
Div yield (avg)%
24.07
21.97
22.07
24.59
22.72
25.01
22.19
22.75
20.85
22.05
5.94
22.19
22.45
7
11.00
Payout ratio%
22.07
23.00
22.01
23.86
23.00
25.56
24.79
25.69
26.57
24.02
4.30
25.56
23.94
81
73.87
Shares (diluted)M
111.9
114.7
136.1
153.3
162.2
159.6
157.9
181.6
190.5
191.0
76.47
3.32%
5.39%
37
20.19
Buyback yield%
23.58
22.59
24.94
27.22
27.48
27.76
28.84
31.28
29.89
29.99
19.03
29.89
27.62
86
0.315
D/E ratiox
2.757
2.578
2.496
2.631
2.692
2.778
3.214
3.700
3.636
3.486
0.834
3.486
2.768
75
34.84
Enterprise value₹M
28.44
30.80
26.77
27.38
24.29
24.49
26.23
28.14
26.24
24.70
26.41
0.34%
(2.41%)
14
31.45
LT debt₹M
13.95
12.80
13.69
13.09
12.53
12.66
13.68
13.29
14.14
15.13
20.98
3.84%
0.08%
53
Revenue
₹35.52M
5.04%
1.00×
Cost of revenue
₹17.63M
5.46%
1.04×
Operating expenses
₹7.511M
4.46%
0.95×
Goodwill & intangibles
18.45%