60.03
Revenue₹M
188.1
189.4
197.4
196.9
199.8
204.2
212.9
218.5
224.0
230.9
63.98
2.94%
2.49%
48
11.28
Revenue growth%
19.29
18.93
20.04
20.66
18.46
21.27
18.57
18.84
20.46
21.61
21.02
20.46
19.67
89
20.08
Gross margin%
0.40
1.44
0.40
0.40
3.11
0.95
2.32
1.75
0.40
3.15
17.93
1.75
1.19
6
2.58
Operating margin%
14.86
15.70
18.62
16.88
15.23
16.70
19.28
19.96
20.86
20.75
18.55
19.96
17.75
73
10.93
Net margin%
29.63
28.57
28.14
26.09
26.65
29.42
31.97
29.42
29.82
27.70
4.03
29.42
29.00
57
18.01
P/E ratio (avg)x
12.71
12.01
12.48
12.68
13.80
13.39
12.81
14.15
14.31
15.90
37.33
14.15
13.10
74
23.95
EV/EBITx
26.61
25.65
29.16
32.55
36.54
39.58
37.16
38.67
37.95
40.61
7.978
38.67
36.85
78
25.80
FCF yield (avg)%
15.24
15.66
15.31
12.88
12.47
11.31
8.48
6.60
4.20
3.19
2.90
6.60
11.89
44
15.72
FCF margin%
24.56
26.98
28.69
29.67
32.12
33.78
32.02
32.65
33.91
36.15
16.12
33.78
32.07
58
1.173
FCF / Net incomex
0.176
0.176
0.189
0.204
0.214
0.187
0.175
0.151
0.164
0.149
1.637
0.164
0.176
69
4.99
ROIC%
3.10
2.35
2.17
2.94
4.94
7.74
8.24
8.48
7.68
4.98
21.27
7.74
4.96
70
25.27
Return on equity%
14.75
17.68
15.34
12.64
14.78
12.08
9.69
11.66
14.50
12.89
18.74
12.08
13.70
40
12.13
Return on assets%
23.63
21.16
19.50
22.11
23.23
20.85
22.36
20.27
21.45
21.84
8.30
21.45
21.64
91
2.05
EPS₹
3.94
3.69
3.85
4.07
4.35
4.36
4.35
4.18
4.06
4.63
2.24
1.26%
1.62%
—
3.17
EPS growth%
33.50
34.85
32.29
29.44
28.46
29.79
28.32
30.97
31.15
31.76
8.93
30.97
31.06
34
4.81
Bookvalue per sh₹
2.57
2.53
2.47
2.80
3.21
3.45
3.69
3.90
4.72
4.67
5.14
7.77%
7.10%
—
4.17
FCF per share₹
5.25
4.86
5.46
5.87
5.71
5.55
5.09
5.49
5.16
4.88
4.41
(3.09%)
(0.57%)
—
1.62
Dividend per sh₹
2.49
2.25
2.45
2.63
2.36
2.45
2.45
2.71
2.77
2.77
2.36
3.26%
0.84%
—
11.60
Div yield (avg)%
8.68
8.84
6.50
5.31
5.25
4.09
2.22
4.68
6.46
6.34
15.24
4.68
5.82
85
28.88
Payout ratio%
24.52
22.89
21.91
21.00
18.46
17.90
20.57
23.20
22.93
20.66
22.59
20.66
21.46
61
12.16
Shares (diluted)M
17.56
19.03
22.47
26.48
30.49
29.93
35.24
41.04
46.27
48.77
12.24
9.85%
10.70%
23
15.14
Buyback yield%
3.31
3.34
1.48
1.96
3.60
6.60
7.01
7.99
8.05
7.59
5.48
7.59
5.10
16
0.368
D/E ratiox
1.741
2.030
2.106
2.390
2.651
2.877
3.101
3.677
3.567
3.890
1.362
3.567
2.764
44
254.6
Enterprise value₹M
237.9
259.7
286.5
298.7
311.8
310.9
279.1
280.1
292.7
318.6
19.65
0.43%
4.27%
72
57.63
LT debt₹M
109.5
108.2
92.34
93.30
92.93
84.59
75.96
73.78
66.21
66.81
13.27
(6.39%)
(4.68%)
52
Revenue
₹230.9M
2.49%
1.00×
Cost of revenue
₹142.7M
2.53%
1.00×
Operating expenses
₹38.20M
3.01%
1.05×
Cash and investments
17.39%