210.6
Revenue₹M
258.8
259.3
260.0
259.8
263.7
267.6
273.1
273.0
281.3
291.8
225.5
2.05%
1.48%
73
25.58
Revenue growth%
22.03
23.83
22.18
24.07
22.88
22.68
24.64
27.40
25.62
28.59
2.20
25.62
23.95
55
21.75
Gross margin%
25.31
24.26
21.80
22.99
22.51
24.56
25.80
27.01
24.69
25.00
6.24
25.00
24.63
43
14.83
Operating margin%
19.44
20.00
18.65
21.36
21.83
19.34
21.56
19.81
19.51
21.42
11.79
19.81
19.90
49
29.08
Net margin%
11.61
12.17
14.02
12.08
10.55
8.82
6.09
4.59
3.33
0.40
22.63
4.59
9.69
73
22.82
P/E ratio (avg)x
31.73
31.84
36.86
41.86
48.98
53.31
53.56
62.81
69.96
74.17
10.08
62.81
51.14
18
19.60
EV/EBITx
19.08
20.49
21.88
22.70
21.79
22.53
20.78
21.09
19.29
18.38
26.37
20.78
20.94
57
11.37
FCF yield (avg)%
28.37
29.78
28.67
27.38
28.74
31.67
29.53
26.54
27.53
26.38
18.85
27.53
28.52
24
19.32
FCF margin%
25.94
24.27
22.41
24.98
26.56
26.81
25.66
25.83
25.10
22.30
2.56
25.66
25.38
21
1.159
FCF / Net incomex
1.016
1.010
0.903
0.910
0.832
0.743
0.773
0.751
0.731
0.671
0.625
0.743
0.803
43
8.67
ROIC%
27.40
26.07
25.38
28.32
27.86
28.28
29.05
30.61
28.29
28.60
11.89
28.60
28.29
65
16.95
Return on equity%
11.05
11.85
9.19
8.65
5.73
6.16
5.27
2.58
4.75
3.36
24.15
4.75
5.94
37
16.19
Return on assets%
6.48
7.64
9.84
11.26
9.23
12.13
13.31
11.05
11.36
8.73
17.51
11.36
10.45
35
10.61
EPS₹
4.66
4.69
4.87
4.32
4.61
4.40
3.97
4.24
4.24
4.49
10.99
(0.51%)
(1.34%)
—
21.14
EPS growth%
0.40
2.18
0.40
2.82
0.90
3.30
4.06
3.12
5.52
7.57
16.11
4.06
2.97
88
8.29
Bookvalue per sh₹
12.00
10.50
9.51
10.35
11.38
12.12
13.26
13.52
12.91
13.30
11.34
3.17%
1.77%
—
15.73
FCF per share₹
3.08
3.26
3.26
3.29
3.50
3.37
3.61
3.93
4.14
3.91
4.21
2.21%
3.53%
—
4.59
Dividend per sh₹
14.85
15.41
17.24
19.53
22.46
22.52
24.27
28.04
30.53
30.44
6.40
6.27%
7.87%
—
11.62
Div yield (avg)%
11.05
11.25
13.55
13.90
16.44
19.05
20.31
17.52
16.81
14.69
6.16
17.52
15.56
49
5.54
Payout ratio%
32.03
30.50
29.52
27.44
27.97
29.20
32.13
32.27
30.91
29.05
11.87
30.91
30.01
31
11.82
Shares (diluted)M
13.23
14.47
16.14
15.39
14.93
15.31
17.28
17.79
19.23
19.19
11.59
5.14%
4.10%
19
23.65
Buyback yield%
14.98
16.22
16.66
17.29
17.00
15.26
15.05
14.26
16.94
14.57
28.17
15.05
15.74
35
0.618
D/E ratiox
1.868
2.104
2.242
2.418
2.578
2.750
2.549
2.753
2.833
3.011
1.754
2.753
2.564
46
255.4
Enterprise value₹M
34.91
31.74
28.71
25.51
24.51
21.27
20.86
20.83
18.06
18.67
146.7
(5.30%)
(7.18%)
90
140.4
LT debt₹M
152.3
163.9
166.0
194.3
217.2
221.4
258.8
270.5
271.4
275.0
146.3
4.83%
6.95%
9
Revenue
₹291.8M
1.48%
1.00×
Cost of revenue
₹171.4M
0.96%
0.95×
Operating expenses
₹32.58M
2.98%
1.16×
Property and equipment
17.37%
Goodwill & intangibles
16.64%