147.6
Revenue₹M
164.6
172.9
180.3
186.4
195.0
208.9
220.4
230.2
238.6
250.9
154.7
5.17%
5.07%
81
19.53
Revenue growth%
33.05
32.82
35.26
35.00
36.09
36.94
35.59
35.19
33.22
30.62
21.85
35.19
35.10
24
16.68
Gross margin%
12.72
13.34
15.67
18.31
17.24
14.48
14.37
14.25
11.86
11.31
9.87
14.25
14.31
81
13.41
Operating margin%
21.80
22.87
24.87
24.03
25.50
27.04
26.91
24.38
27.05
26.05
20.01
26.91
25.18
37
29.98
Net margin%
5.87
5.08
4.56
7.40
8.26
7.23
7.87
10.02
7.10
9.11
16.95
7.87
7.32
91
8.596
P/E ratio (avg)x
40.59
39.07
45.36
43.50
46.25
48.21
50.97
50.44
54.80
55.92
8.263
50.97
47.23
19
20.12
EV/EBITx
20.76
24.58
26.36
29.25
32.05
32.94
34.90
40.84
46.91
50.64
37.65
40.84
32.49
55
16.98
FCF yield (avg)%
8.06
6.42
6.85
4.28
4.15
5.29
7.95
7.86
8.97
11.54
2.83
7.95
7.35
42
28.28
FCF margin%
29.67
26.77
26.02
23.60
22.74
21.95
21.53
19.49
19.34
17.17
13.77
19.49
22.34
90
0.561
FCF / Net incomex
1.843
2.037
1.942
2.287
2.577
2.960
2.904
3.119
3.320
3.146
1.221
3.119
2.741
21
21.27
ROIC%
27.56
29.99
28.23
30.78
30.41
27.88
29.11
29.00
28.68
27.82
15.13
28.68
28.84
47
6.57
Return on equity%
25.43
26.48
28.50
27.84
29.07
26.98
28.55
30.06
30.31
32.16
10.77
30.06
28.53
27
25.63
Return on assets%
30.23
32.09
31.89
29.33
29.12
27.06
29.02
28.06
30.80
29.09
21.57
29.02
29.23
17
3.64
EPS₹
7.20
8.03
8.47
9.79
9.60
10.56
10.88
11.86
12.26
12.03
4.01
4.61%
5.51%
—
20.29
EPS growth%
9.04
10.72
11.72
10.67
8.65
9.61
9.78
7.03
4.51
4.46
29.99
7.03
9.32
52
4.01
Bookvalue per sh₹
8.95
8.99
8.32
8.42
7.80
6.84
6.41
5.62
5.74
6.15
10.40
(4.65%)
(4.24%)
—
5.33
FCF per share₹
16.03
19.22
22.68
26.79
30.16
32.31
36.88
35.77
35.12
40.50
4.61
6.08%
11.47%
—
9.71
Dividend per sh₹
12.85
15.29
14.99
15.47
16.71
16.06
16.55
17.96
19.92
19.86
11.17
3.51%
5.78%
—
21.55
Div yield (avg)%
24.90
26.93
28.47
26.23
27.25
26.84
23.98
26.03
28.78
31.49
8.96
26.84
26.88
57
10.93
Payout ratio%
15.71
17.93
17.24
15.53
17.94
16.30
18.12
18.23
17.35
18.87
29.21
18.12
17.64
57
6.872
Shares (diluted)M
5.899
5.887
5.169
5.279
4.925
4.857
4.632
4.173
4.345
4.740
6.972
(0.76%)
(1.45%)
65
29.54
Buyback yield%
0.40
0.40
0.40
0.95
0.40
1.56
3.57
6.56
8.40
10.04
4.56
6.56
1.25
59
0.107
D/E ratiox
1.173
1.151
1.369
1.613
1.589
1.877
1.871
2.223
2.592
2.905
0.215
2.223
1.742
58
108.7
Enterprise value₹M
127.1
124.1
124.5
114.9
118.9
114.6
117.3
101.8
111.1
118.1
72.37
(0.14%)
(1.94%)
53
190.2
LT debt₹M
60.56
61.20
61.99
72.23
72.73
70.75
73.33
85.67
98.49
111.9
189.9
9.00%
6.22%
17
Revenue
₹250.9M
5.07%
1.00×
Cost of revenue
₹149.5M
5.20%
1.01×
Operating expenses
₹51.81M
4.50%
0.95×
Goodwill & intangibles
15.31%