119.7
Revenue₹M
157.8
162.8
167.5
170.0
167.8
171.8
172.3
175.7
176.0
179.4
130.1
1.34%
1.25%
94
22.55
Revenue growth%
12.54
13.92
13.77
15.91
13.01
13.98
16.48
16.75
13.98
12.44
23.26
13.98
13.95
33
15.67
Gross margin%
14.00
13.26
16.20
15.01
12.64
11.74
9.04
9.54
9.41
10.70
4.19
9.54
12.19
19
17.69
Operating margin%
4.49
5.50
5.77
3.59
1.71
0.40
1.33
1.88
2.84
3.23
13.05
1.88
3.03
55
17.13
Net margin%
22.13
24.28
22.98
21.59
22.73
20.66
22.72
20.44
21.11
19.40
22.52
20.66
21.86
27
32.05
P/E ratio (avg)x
41.75
39.24
41.79
44.54
42.52
43.88
49.21
56.26
62.69
64.13
12.28
56.26
44.21
89
26.65
EV/EBITx
28.80
29.25
31.26
30.87
32.70
32.51
34.70
34.14
35.37
38.52
34.41
34.70
32.60
29
20.15
FCF yield (avg)%
4.78
2.47
3.20
4.67
3.94
2.30
2.15
3.12
2.04
2.43
12.41
2.30
2.80
59
9.27
FCF margin%
25.05
27.35
26.06
27.12
27.84
27.39
25.06
27.22
25.51
26.17
7.88
26.17
26.64
93
0.261
FCF / Net incomex
0.279
0.272
0.272
0.286
0.332
0.371
0.377
0.415
0.491
0.498
1.633
0.415
0.351
65
29.91
ROIC%
14.86
13.79
14.08
15.57
16.30
18.73
16.25
15.93
14.86
12.99
8.08
15.93
15.22
92
25.34
Return on equity%
19.09
18.19
20.43
20.27
20.04
17.20
18.26
15.61
13.04
12.04
5.87
15.61
18.22
67
28.04
Return on assets%
12.81
12.06
10.03
8.61
6.08
4.68
3.83
4.50
2.08
4.55
11.98
4.50
5.38
21
2.95
EPS₹
4.46
4.91
4.85
5.17
5.13
5.42
5.98
6.53
6.17
6.58
3.30
5.11%
3.82%
—
7.82
EPS growth%
5.79
3.63
2.23
1.58
3.89
4.27
2.27
2.86
4.56
2.90
18.92
2.90
3.27
9
2.69
Bookvalue per sh₹
3.72
3.58
3.91
4.25
3.88
3.49
3.04
3.26
3.08
3.29
4.34
(3.24%)
(0.68%)
—
3.22
FCF per share₹
6.29
6.42
7.69
8.59
10.28
10.04
10.70
11.11
10.83
12.99
1.79
4.78%
7.62%
—
2.43
Dividend per sh₹
6.39
6.93
7.59
8.00
9.40
9.73
11.16
11.01
12.44
13.76
2.65
7.91%
8.34%
—
5.03
Div yield (avg)%
13.73
12.63
14.14
15.36
13.50
10.80
10.60
13.03
14.61
12.92
15.64
12.92
13.26
39
14.14
Payout ratio%
19.11
21.40
18.62
17.70
15.63
15.18
13.96
14.79
13.39
15.44
18.52
14.79
15.53
71
13.36
Shares (diluted)M
14.36
13.25
12.73
11.31
11.14
9.612
9.196
9.602
8.485
8.816
12.92
(4.57%)
(5.11%)
32
15.30
Buyback yield%
16.49
14.47
13.83
12.67
15.57
18.08
18.60
17.62
15.20
12.97
12.85
17.62
15.38
90
0.356
D/E ratiox
1.338
1.262
1.420
1.407
1.341
1.461
1.397
1.518
1.645
1.578
1.251
1.518
1.414
29
126.9
Enterprise value₹M
9.866
10.54
9.723
8.611
8.507
8.753
8.719
7.958
8.359
7.566
59.69
(2.32%)
(3.00%)
83
87.22
LT debt₹M
50.04
57.59
63.69
73.62
75.27
90.25
103.7
105.4
111.9
116.6
149.6
9.15%
10.61%
14
Revenue
₹179.4M
1.25%
1.00×
Cost of revenue
₹111.1M
1.47%
1.02×
Operating expenses
₹27.41M
1.06%
0.98×
Property and equipment
15.74%