96.05
Revenue₹M
82.15
88.44
95.28
102.6
108.0
117.2
125.4
133.3
141.6
153.3
98.05
7.26%
7.35%
39
23.51
Revenue growth%
14.23
11.42
9.37
8.87
7.29
6.94
4.70
7.50
5.07
4.56
27.48
5.07
7.39
42
21.36
Gross margin%
22.05
24.16
21.37
18.87
21.20
20.11
22.77
20.35
22.95
23.66
19.65
22.77
21.71
91
2.33
Operating margin%
21.13
22.36
22.90
21.97
19.32
17.40
15.34
14.49
16.21
14.90
23.75
15.34
18.36
30
24.44
Net margin%
6.08
4.22
2.39
4.71
3.82
3.69
1.70
0.40
0.73
0.40
10.70
0.73
3.04
82
13.64
P/E ratio (avg)x
32.23
32.93
34.57
34.05
34.52
31.17
31.52
26.76
26.31
25.74
31.82
26.76
31.88
90
20.24
EV/EBITx
27.57
27.42
29.28
31.64
30.05
32.58
32.46
34.75
33.03
31.46
25.13
32.58
31.55
74
2.16
FCF yield (avg)%
18.63
17.29
17.66
18.90
16.16
16.81
16.23
14.64
17.47
18.34
9.20
16.81
17.38
52
6.63
FCF margin%
33.39
31.71
33.26
33.41
34.67
36.60
38.75
41.61
43.34
43.17
9.60
41.61
35.63
95
1.785
FCF / Net incomex
1.905
1.787
1.773
1.768
1.891
1.780
2.051
2.128
2.345
2.403
0.349
2.128
1.898
45
24.42
ROIC%
27.25
25.35
22.62
24.02
23.63
26.10
25.85
28.19
30.39
33.25
30.00
28.19
25.98
59
9.75
Return on equity%
18.31
17.09
16.25
18.13
17.18
16.17
15.23
14.29
13.23
14.54
9.76
14.54
16.21
44
6.62
Return on assets%
13.24
16.02
16.92
14.62
15.25
16.41
14.83
14.29
17.27
18.52
17.51
16.41
15.64
20
1.63
EPS₹
0.37
0.37
0.39
0.37
0.38
0.34
0.37
0.32
0.29
0.26
1.79
(7.32%)
(4.17%)
—
7.81
EPS growth%
8.12
6.00
3.60
2.60
2.63
0.40
0.40
2.52
2.34
3.75
6.18
2.34
2.61
86
0.28
Bookvalue per sh₹
0.89
0.90
0.95
0.93
0.82
0.80
0.85
0.83
0.71
0.62
1.37
(5.29%)
(4.14%)
—
0.77
FCF per share₹
1.03
0.93
0.91
0.84
0.92
0.87
0.79
0.74
0.81
0.84
1.24
(1.77%)
(1.42%)
—
0.24
Dividend per sh₹
1.15
1.18
1.10
1.00
1.10
0.98
0.99
1.05
1.09
1.00
1.47
(1.86%)
(1.98%)
—
16.86
Div yield (avg)%
12.96
10.40
9.35
9.41
6.41
4.89
2.96
0.47
0.40
3.02
3.97
2.96
5.65
38
14.78
Payout ratio%
21.63
23.99
23.31
20.89
21.94
22.79
23.44
24.03
25.00
22.89
29.07
23.44
23.10
93
79.53
Shares (diluted)M
83.91
84.22
84.57
95.76
104.2
101.4
102.8
114.6
132.9
136.1
77.45
5.49%
4.42%
52
10.97
Buyback yield%
14.33
11.49
13.47
10.90
8.28
8.71
8.37
7.86
4.94
5.32
26.99
7.86
8.54
9
1.006
D/E ratiox
0.481
0.458
0.488
0.492
0.532
0.538
0.485
0.500
0.464
0.505
0.787
0.500
0.490
39
103.7
Enterprise value₹M
16.34
19.25
21.91
26.26
28.97
33.69
40.04
45.72
48.63
55.86
27.15
14.03%
14.06%
39
72.29
LT debt₹M
33.41
30.63
33.13
30.02
31.62
33.37
34.50
34.30
31.66
28.53
47.13
(2.03%)
(1.01%)
79
Revenue
₹153.3M
7.35%
1.00×
Cost of revenue
₹101.3M
7.51%
1.02×
Operating expenses
₹22.24M
7.67%
1.03×
Property and equipment
19.42%
Cash and investments
17.41%