253.3
Revenue₹M
241.2
243.4
255.7
267.5
276.4
278.1
289.4
299.0
302.8
304.0
279.8
1.92%
2.55%
72
26.56
Revenue growth%
10.10
7.49
7.65
6.35
4.80
5.64
3.70
5.94
3.40
2.10
11.63
3.70
5.79
23
7.58
Gross margin%
0.86
2.12
3.94
2.63
4.90
3.22
3.59
6.23
4.27
6.51
14.76
4.27
3.77
73
11.62
Operating margin%
4.25
7.16
8.14
9.89
8.03
8.29
10.37
9.98
12.45
13.01
28.81
10.37
9.09
82
10.98
Net margin%
0.69
0.40
2.86
5.43
6.86
9.31
8.40
10.29
7.93
7.48
25.86
8.40
7.17
72
25.35
P/E ratio (avg)x
8.203
8.069
8.654
9.556
10.34
10.67
11.62
13.06
12.81
14.49
27.75
12.81
10.50
20
12.57
EV/EBITx
6.117
6.066
6.301
5.394
5.167
5.495
5.142
5.174
5.180
5.229
21.73
5.180
5.312
58
5.28
FCF yield (avg)%
24.18
24.92
26.26
26.46
25.72
22.94
24.52
22.75
23.06
20.95
18.11
22.94
24.35
35
12.28
FCF margin%
15.26
15.09
13.36
12.48
14.24
11.78
10.60
12.70
11.89
8.92
26.27
11.78
12.59
22
1.432
FCF / Net incomex
0.343
0.376
0.337
0.318
0.317
0.301
0.327
0.350
0.389
0.359
0.189
0.350
0.340
55
29.07
ROIC%
23.74
25.02
26.63
28.61
28.93
29.68
30.73
28.79
30.53
29.24
28.81
29.68
28.86
80
12.85
Return on equity%
4.09
1.24
0.82
0.40
0.40
0.40
1.57
0.40
2.69
5.38
8.78
1.57
1.03
93
5.03
Return on assets%
26.94
29.89
29.56
31.11
28.22
28.57
30.97
33.86
31.93
30.95
16.11
30.97
30.42
53
8.20
EPS₹
6.82
7.94
9.37
9.70
10.03
10.02
10.81
11.47
11.57
12.93
8.41
5.21%
6.01%
—
25.52
EPS growth%
19.72
19.88
22.62
24.02
24.39
21.61
22.39
25.30
27.61
25.94
3.14
25.30
23.32
21
11.19
Bookvalue per sh₹
3.77
4.59
4.57
4.94
5.78
6.51
7.75
8.84
9.65
9.90
5.80
11.36%
12.16%
—
2.58
FCF per share₹
3.58
3.48
3.90
3.72
3.98
4.30
4.03
3.79
3.94
3.71
5.45
(1.35%)
0.91%
—
10.34
Dividend per sh₹
4.02
3.78
4.12
4.23
4.10
4.20
4.50
4.91
4.98
5.55
7.27
6.24%
2.69%
—
29.51
Div yield (avg)%
26.90
27.94
29.03
29.36
28.16
28.84
26.39
24.54
24.74
27.23
12.03
26.39
27.58
20
21.14
Payout ratio%
26.28
26.48
29.14
31.25
29.59
27.35
25.27
25.54
27.52
29.52
15.66
27.35
27.44
17
20.53
Shares (diluted)M
26.99
28.33
32.22
34.23
38.58
44.76
43.75
43.34
44.62
47.92
19.77
4.43%
6.23%
42
28.79
Buyback yield%
0.40
0.40
0.40
0.64
1.83
0.40
2.01
3.27
5.52
3.39
14.37
3.27
1.24
69
0.944
D/E ratiox
1.751
1.829
2.028
1.975
2.203
2.192
2.087
2.223
2.105
2.188
0.648
2.188
2.096
87
207.9
Enterprise value₹M
247.6
257.3
244.6
243.6
260.7
249.4
253.4
249.6
228.4
213.4
127.2
(3.93%)
(1.16%)
15
126.4
LT debt₹M
176.5
178.4
178.5
191.9
174.1
182.7
198.3
196.3
212.7
196.7
98.98
2.47%
0.86%
50
Revenue
₹304.0M
2.55%
1.00×
Cost of revenue
₹159.9M
2.46%
0.99×
Operating expenses
₹53.30M
2.54%
1.00×
Property and equipment
24.23%
Goodwill & intangibles
17.68%