34.99
Revenue₹M
42.99
46.29
48.05
50.16
53.15
55.36
58.85
62.55
66.56
71.73
35.80
6.18%
5.74%
73
25.30
Revenue growth%
30.26
28.76
30.36
32.52
31.00
33.02
34.34
36.87
34.42
31.96
29.37
34.34
32.24
35
14.20
Gross margin%
10.58
12.03
12.38
13.70
13.85
14.76
15.45
18.08
16.48
18.07
24.93
16.48
14.30
44
12.45
Operating margin%
17.94
17.20
18.39
20.28
23.10
23.67
24.57
26.62
29.06
29.25
14.52
26.62
23.39
66
17.50
Net margin%
21.25
19.38
21.88
22.98
21.72
18.84
21.70
23.56
25.64
28.36
18.48
23.56
21.80
34
26.52
P/E ratio (avg)x
7.809
8.654
9.085
8.234
8.906
8.723
8.508
8.499
9.185
8.511
23.69
8.511
8.583
89
33.00
EV/EBITx
36.01
33.09
32.86
31.51
33.22
30.50
34.45
38.04
35.54
36.43
37.04
35.54
33.83
85
23.06
FCF yield (avg)%
12.75
10.53
13.02
11.86
10.99
10.11
9.82
9.07
11.94
9.88
29.70
9.88
10.76
84
27.57
FCF margin%
10.00
11.77
10.37
12.12
13.01
12.44
11.45
10.62
12.83
10.68
19.72
11.45
11.61
72
0.828
FCF / Net incomex
1.331
1.399
1.474
1.476
1.618
1.896
1.934
1.973
2.311
2.375
0.232
1.973
1.757
48
18.11
ROIC%
21.58
21.62
19.74
17.87
18.03
19.47
16.79
15.37
14.77
17.07
25.47
16.79
17.95
81
2.56
Return on equity%
27.29
28.36
30.32
29.16
29.58
31.16
28.87
31.68
32.77
35.05
13.18
31.68
29.95
37
6.43
Return on assets%
25.39
22.60
20.74
23.48
25.24
25.03
24.81
24.42
22.33
19.55
9.96
24.42
23.95
26
5.58
EPS₹
1.36
1.25
1.10
1.14
1.10
1.20
1.13
1.18
1.18
1.05
6.11
(0.97%)
(2.14%)
—
24.07
EPS growth%
4.25
6.32
3.39
4.60
6.20
4.22
6.29
8.72
9.69
7.86
26.75
7.86
6.25
91
4.02
Bookvalue per sh₹
4.32
4.00
4.18
4.43
4.37
5.00
5.09
5.43
5.90
6.01
6.74
6.59%
3.37%
—
4.70
FCF per share₹
9.44
10.40
9.99
10.37
10.18
10.40
11.86
11.76
11.07
12.67
3.61
4.46%
2.38%
—
1.53
Dividend per sh₹
2.54
2.63
2.95
3.34
3.52
4.12
4.42
4.45
4.87
5.46
5.71
9.18%
7.94%
—
12.91
Div yield (avg)%
10.00
10.43
12.83
11.40
9.89
10.02
8.47
10.03
12.80
11.75
12.81
10.03
10.23
40
17.65
Payout ratio%
2.25
0.98
1.95
3.46
4.65
3.60
2.17
1.75
2.40
0.63
11.03
2.17
2.21
11
3.190
Shares (diluted)M
2.510
2.447
2.586
2.373
2.289
2.248
2.202
2.367
2.319
2.420
3.067
1.11%
(1.15%)
46
19.73
Buyback yield%
17.22
14.51
16.60
18.71
17.51
17.43
19.51
22.09
19.47
19.62
16.79
19.51
18.11
37
0.173
D/E ratiox
1.182
1.204
1.361
1.370
1.536
1.570
1.820
1.728
1.601
1.785
0.413
1.728
1.553
92
54.13
Enterprise value₹M
18.54
18.98
19.84
22.04
22.14
21.28
23.30
25.27
24.76
27.88
31.02
4.71%
4.82%
23
38.28
LT debt₹M
64.06
57.17
60.23
55.22
51.29
46.11
41.11
41.87
45.39
41.32
29.74
(4.23%)
(4.31%)
48
Revenue
₹71.73M
5.74%
1.00×
Cost of revenue
₹47.08M
5.75%
1.00×
Operating expenses
₹6.935M
5.16%
0.95×
Property and equipment
14.79%