54.94
Revenue₹M
148.9
157.1
167.6
176.2
186.0
198.6
212.1
217.9
231.0
243.9
56.77
5.58%
5.81%
64
14.25
Revenue growth%
2.91
1.74
3.31
4.72
4.03
4.28
7.05
7.53
5.40
5.10
18.01
5.40
4.50
74
21.15
Gross margin%
7.20
8.57
11.36
14.02
12.81
12.04
13.50
12.00
14.95
16.93
14.36
13.50
12.42
62
7.03
Operating margin%
20.93
18.88
19.55
21.83
20.07
19.58
20.59
20.02
17.74
16.13
17.56
19.58
19.80
70
29.78
Net margin%
24.18
27.12
25.84
25.77
25.34
24.00
24.58
25.55
24.73
23.97
19.86
24.58
25.04
92
26.37
P/E ratio (avg)x
31.21
29.09
29.56
30.12
32.67
32.24
30.14
30.59
31.97
32.10
23.30
31.97
30.90
74
26.53
EV/EBITx
26.54
24.26
24.60
23.52
26.95
30.61
31.55
31.76
34.80
39.10
21.34
31.76
28.78
50
9.09
FCF yield (avg)%
23.36
20.42
20.07
19.41
21.46
23.01
21.99
19.93
18.53
20.20
7.18
20.20
20.31
56
9.37
FCF margin%
17.92
16.68
15.68
15.09
16.77
18.01
16.29
19.27
21.36
22.88
3.45
19.27
17.34
91
0.964
FCF / Net incomex
0.758
0.810
0.926
0.902
0.912
1.006
1.146
1.189
1.265
1.230
0.689
1.189
0.966
10
27.55
ROIC%
10.01
10.08
9.32
10.23
8.08
5.74
8.69
11.36
12.54
15.43
24.67
11.36
10.05
34
26.19
Return on equity%
4.32
4.96
7.02
5.84
4.82
6.28
4.85
2.36
3.14
1.29
12.00
3.14
4.83
71
8.90
Return on assets%
10.39
7.54
6.44
5.11
6.78
6.31
4.40
3.96
4.32
3.18
22.11
4.32
5.71
93
5.32
EPS₹
6.14
6.47
6.44
6.51
7.79
9.13
10.91
12.72
14.63
14.49
5.69
13.21%
9.24%
—
17.82
EPS growth%
20.61
22.85
21.16
22.00
19.85
20.16
18.00
18.65
18.67
21.20
29.86
18.67
20.39
70
5.36
Bookvalue per sh₹
5.19
4.66
4.86
4.82
4.66
4.98
5.29
4.94
4.49
4.22
4.35
(1.96%)
(1.57%)
—
4.74
FCF per share₹
1.12
1.04
1.06
1.03
1.13
1.16
1.17
1.23
1.20
1.18
1.49
0.90%
(0.56%)
—
3.02
Dividend per sh₹
2.65
2.91
3.40
3.65
3.65
3.70
4.10
4.46
4.37
5.10
2.37
6.89%
6.51%
—
25.04
Div yield (avg)%
22.82
21.85
19.93
18.22
21.21
21.44
18.76
19.37
19.58
19.87
8.40
19.58
19.90
62
16.17
Payout ratio%
14.31
16.43
18.11
19.29
18.35
15.82
14.42
17.05
16.40
17.08
17.45
16.40
16.74
82
22.69
Shares (diluted)M
22.62
23.22
24.77
24.26
23.85
26.74
27.92
29.22
31.58
35.35
23.64
8.19%
4.88%
77
21.26
Buyback yield%
26.21
26.23
26.86
29.27
29.22
28.78
31.00
28.29
31.24
33.33
20.22
31.00
29.00
91
0.210
D/E ratiox
1.058
0.973
0.848
0.872
0.896
0.809
0.817
0.807
0.832
0.905
0.230
0.817
0.860
33
191.8
Enterprise value₹M
186.0
188.6
194.0
218.8
223.5
236.0
267.1
296.0
340.5
317.2
144.6
7.25%
5.34%
70
74.21
LT debt₹M
168.2
187.2
179.8
176.9
169.4
199.1
208.9
214.9
234.1
232.4
174.2
6.53%
3.45%
70
Revenue
₹243.9M
5.81%
1.00×
Cost of revenue
₹155.7M
5.66%
0.99×
Operating expenses
₹27.55M
7.49%
1.17×
Property and equipment
16.62%