152.9
Revenue₹M
81.39
87.76
91.62
97.61
100.5
108.5
114.8
123.8
132.3
142.0
160.8
7.15%
6.33%
67
21.07
Revenue growth%
17.05
15.37
15.91
13.85
16.78
18.77
18.70
19.65
18.71
20.08
2.97
18.77
17.88
13
29.06
Gross margin%
27.94
30.66
27.87
30.68
27.84
28.62
26.56
24.51
24.39
24.53
28.62
24.53
27.85
26
12.53
Operating margin%
4.66
6.30
6.18
7.84
5.58
5.94
8.32
5.68
5.35
4.22
5.50
5.68
5.81
87
5.80
Net margin%
11.20
8.56
6.63
8.90
6.12
8.98
11.35
12.76
14.20
16.18
16.64
12.76
10.09
13
10.45
P/E ratio (avg)x
37.05
40.35
47.82
47.77
47.67
56.71
60.68
63.59
65.89
74.08
19.86
63.59
52.26
77
19.93
EV/EBITx
10.14
10.81
10.49
11.31
10.48
9.294
8.864
8.252
8.566
7.949
20.23
8.566
9.718
43
26.72
FCF yield (avg)%
22.57
23.02
22.40
25.28
24.13
24.12
21.37
24.06
24.26
23.11
17.31
24.06
23.58
27
10.98
FCF margin%
32.70
34.88
36.21
38.30
35.50
35.15
32.28
33.38
34.51
32.66
16.20
33.38
34.70
49
1.102
FCF / Net incomex
1.090
1.061
1.138
1.079
1.021
0.942
1.013
1.162
1.204
1.233
0.499
1.162
1.084
91
19.18
ROIC%
12.62
13.33
12.08
10.60
13.39
10.61
10.83
11.00
12.36
13.56
11.81
11.00
12.22
87
6.97
Return on equity%
18.78
18.08
19.03
17.17
14.19
16.06
15.65
17.50
14.94
12.81
6.37
15.65
16.62
72
19.28
Return on assets%
0.40
0.40
3.24
2.01
0.40
0.40
0.40
0.40
1.59
2.51
20.29
0.40
0.40
76
14.14
EPS₹
4.27
4.00
4.23
4.21
4.73
4.63
4.63
5.28
6.15
6.81
14.48
7.59%
5.30%
—
4.26
EPS growth%
12.59
14.55
11.85
9.02
8.92
6.70
9.58
10.41
13.06
11.92
22.75
10.41
11.13
53
11.60
Bookvalue per sh₹
12.26
12.44
12.88
11.49
12.16
10.78
10.20
9.39
9.42
8.66
15.45
(6.56%)
(3.71%)
—
13.85
FCF per share₹
18.11
20.60
22.16
26.08
25.54
26.56
28.93
28.06
29.83
30.32
3.12
3.49%
6.79%
—
9.06
Dividend per sh₹
11.11
10.78
11.01
10.65
11.52
12.66
13.82
13.41
12.48
12.87
12.49
2.24%
1.64%
—
9.18
Div yield (avg)%
2.05
0.91
1.86
1.84
0.40
0.56
1.71
1.69
3.66
2.31
15.17
1.71
1.78
47
11.34
Payout ratio%
19.07
16.69
16.04
15.01
17.07
15.70
14.85
14.23
17.21
20.16
26.83
15.70
16.37
63
13.46
Shares (diluted)M
26.21
30.84
35.07
36.16
35.98
35.06
40.34
46.64
55.94
66.20
13.43
12.97%
10.82%
12
24.25
Buyback yield%
29.22
29.83
28.23
27.20
25.76
23.40
24.90
24.48
27.16
28.13
23.67
24.90
27.18
41
0.622
D/E ratiox
0.901
0.919
1.008
1.187
1.419
1.462
1.491
1.674
1.716
1.859
0.392
1.674
1.440
74
63.35
Enterprise value₹M
95.85
91.43
102.6
105.5
112.5
112.7
104.9
97.73
97.79
94.65
182.4
(3.39%)
0.48%
20
94.10
LT debt₹M
48.10
50.82
51.20
45.72
41.00
42.09
46.26
42.10
45.00
41.39
135.5
0.19%
(1.42%)
30
Revenue
₹142.0M
6.33%
1.00×
Cost of revenue
₹67.87M
6.21%
0.99×
Operating expenses
₹28.04M
6.69%
1.03×
Property and equipment
18.35%