25.49
Revenue₹M
39.42
40.66
42.33
43.96
45.69
46.55
49.35
51.10
51.77
53.02
26.94
3.02%
3.15%
6
18.79
Revenue growth%
35.72
37.24
38.22
35.94
33.66
36.20
39.03
37.15
37.10
39.03
23.70
37.15
37.12
26
22.59
Gross margin%
11.74
12.20
15.03
17.00
19.61
20.93
22.20
21.36
19.17
21.14
9.59
21.14
19.39
92
8.13
Operating margin%
32.13
29.91
32.18
34.26
33.68
34.51
35.44
32.81
35.45
37.59
15.60
35.44
33.97
54
27.29
Net margin%
27.29
27.27
25.81
26.46
27.49
30.45
32.06
33.08
33.92
33.20
22.62
33.08
28.97
88
27.17
P/E ratio (avg)x
37.85
38.89
43.33
40.20
35.79
35.46
37.72
37.04
33.99
35.28
25.52
35.46
37.38
35
32.38
EV/EBITx
41.92
46.29
53.32
63.76
73.97
87.19
104.2
111.3
117.0
122.3
30.30
111.3
80.58
73
18.45
FCF yield (avg)%
23.26
21.48
22.66
20.96
21.45
19.30
20.76
18.79
21.16
21.27
3.71
20.76
21.21
67
25.80
FCF margin%
17.11
16.83
18.68
19.58
21.09
23.89
24.02
21.41
22.64
22.00
5.00
22.64
21.25
43
1.512
FCF / Net incomex
0.256
0.250
0.249
0.261
0.268
0.268
0.275
0.275
0.263
0.265
0.752
0.268
0.264
78
19.65
ROIC%
15.80
15.98
18.32
19.04
20.32
19.52
22.27
20.90
22.83
22.49
29.00
22.27
19.92
37
14.31
Return on equity%
21.18
23.38
21.16
23.96
24.96
22.18
24.29
23.96
21.20
19.11
16.36
22.18
22.78
71
14.36
Return on assets%
29.01
27.60
27.01
28.31
28.61
27.29
29.95
29.68
29.72
27.97
26.66
29.68
28.46
39
2.75
EPS₹
2.09
1.98
1.85
1.86
1.90
1.81
1.67
1.85
1.93
1.76
3.06
(1.52%)
(1.71%)
—
22.37
EPS growth%
13.51
11.29
13.06
12.48
11.05
8.72
8.41
6.37
5.59
6.45
22.63
6.45
9.89
90
3.36
Bookvalue per sh₹
0.96
0.90
0.87
0.92
0.93
0.94
1.01
0.93
0.96
1.02
1.77
1.71%
(0.73%)
—
1.72
FCF per share₹
3.36
3.68
3.52
3.40
3.61
3.26
3.31
3.42
3.05
2.68
1.83
(5.78%)
(1.63%)
—
1.83
Dividend per sh₹
4.82
4.82
4.62
4.84
4.53
4.49
4.54
4.52
4.23
4.86
2.43
1.44%
1.18%
—
5.49
Div yield (avg)%
4.03
6.27
7.34
8.81
9.84
12.33
14.67
15.85
17.71
15.25
21.20
15.25
11.09
46
27.16
Payout ratio%
4.58
3.51
3.74
2.53
1.50
2.33
4.11
4.44
4.59
4.46
24.98
4.44
3.92
44
7.726
Shares (diluted)M
11.19
10.85
12.25
11.39
11.59
13.02
13.34
12.97
14.16
14.48
7.662
4.55%
3.99%
35
22.45
Buyback yield%
15.89
15.71
17.78
17.97
16.36
15.72
15.09
16.46
14.32
15.94
9.45
15.72
15.91
33
0.839
D/E ratiox
1.634
1.780
2.121
2.299
2.609
3.069
3.687
4.079
4.741
5.102
1.097
4.079
2.839
44
29.58
Enterprise value₹M
7.104
7.673
7.718
8.306
8.962
10.14
10.14
11.73
11.68
13.12
13.14
7.92%
7.07%
85
15.74
LT debt₹M
20.19
19.86
20.41
20.79
18.96
20.23
21.73
23.84
24.78
22.21
37.83
3.21%
1.41%
18
Revenue
₹53.02M
3.15%
1.00×
Cost of revenue
₹23.33M
2.98%
0.98×
Operating expenses
₹12.30M
3.25%
1.01×
Property and equipment
17.63%
Goodwill & intangibles
17.41%