73.00
Revenue₹M
359.6
354.5
349.4
358.0
362.1
368.5
373.5
380.5
379.9
381.3
79.02
1.04%
0.64%
54
7.40
Revenue growth%
25.92
27.98
27.22
30.22
31.97
30.30
32.44
29.58
29.83
29.03
18.72
29.83
29.71
79
9.60
Gross margin%
13.93
12.90
15.62
17.33
15.20
14.31
15.97
16.58
19.49
18.33
11.47
16.58
15.79
81
4.45
Operating margin%
8.42
10.57
7.86
7.91
10.10
7.62
8.68
9.06
10.91
11.04
10.13
9.06
8.87
56
4.58
Net margin%
6.92
7.82
4.89
5.85
5.82
4.05
4.50
3.15
4.62
5.23
24.58
4.50
5.06
67
27.20
P/E ratio (avg)x
34.46
34.95
39.35
44.01
48.02
46.80
51.51
54.06
50.80
52.72
6.883
51.51
47.41
42
24.52
EV/EBITx
31.67
27.79
28.85
26.05
25.69
22.92
20.28
20.83
21.38
18.52
12.09
20.83
24.31
8
20.17
FCF yield (avg)%
16.70
16.07
14.47
14.78
16.56
18.83
18.23
20.06
21.52
22.62
25.35
20.06
17.47
45
26.81
FCF margin%
0.40
0.40
1.03
2.02
0.40
0.40
0.40
0.67
0.40
1.43
27.33
0.40
0.40
9
1.715
FCF / Net incomex
1.108
1.138
1.216
1.093
1.102
1.054
0.942
0.811
0.687
0.727
0.600
0.811
1.073
10
3.51
ROIC%
25.22
28.03
27.23
25.41
27.24
27.30
29.37
29.04
28.59
27.14
9.37
28.59
27.27
44
19.21
Return on equity%
21.71
20.83
21.63
22.04
21.46
22.43
21.30
20.42
19.66
22.47
14.22
21.30
21.55
84
3.26
Return on assets%
10.44
11.00
12.41
14.90
12.80
13.64
14.88
16.60
19.36
20.80
16.20
16.60
14.26
42
12.70
EPS₹
13.64
15.29
15.81
16.60
16.99
19.15
18.67
18.79
19.43
20.77
14.05
4.09%
4.51%
—
28.25
EPS growth%
15.33
13.82
13.23
11.99
12.73
11.54
10.85
13.41
10.91
13.73
10.39
11.54
12.98
54
17.35
Bookvalue per sh₹
11.85
11.48
10.19
9.91
10.50
10.93
9.59
8.71
7.83
7.12
15.21
(7.48%)
(5.83%)
—
5.12
FCF per share₹
12.69
13.65
13.64
14.79
14.89
13.58
13.13
14.02
13.46
12.04
3.76
(4.17%)
(1.43%)
—
8.43
Dividend per sh₹
20.99
23.00
26.53
26.20
29.90
34.60
34.03
39.04
46.49
49.06
6.30
10.41%
9.83%
—
2.26
Div yield (avg)%
23.70
24.78
24.07
23.36
25.33
24.62
27.18
27.27
26.29
24.91
18.99
26.29
24.85
57
26.51
Payout ratio%
1.01
3.37
2.72
3.65
0.73
0.40
0.40
0.40
0.40
0.40
29.30
0.40
0.56
84
14.77
Shares (diluted)M
13.28
13.13
13.17
11.30
12.17
11.82
10.70
11.53
10.39
11.05
14.77
(1.92%)
(2.07%)
65
24.50
Buyback yield%
14.90
17.15
14.85
16.78
19.22
22.01
21.63
21.18
24.07
23.13
19.56
22.01
20.20
47
1.310
D/E ratiox
0.580
0.556
0.517
0.576
0.627
0.650
0.617
0.593
0.632
0.608
0.799
0.617
0.600
72
294.1
Enterprise value₹M
17.09
17.60
19.22
21.03
24.36
27.44
29.24
32.70
32.74
33.47
149.8
6.56%
6.55%
29
307.8
LT debt₹M
312.6
352.9
376.8
375.4
350.3
361.0
391.1
415.7
407.9
450.3
294.6
5.15%
3.13%
95
Revenue
₹381.3M
0.64%
1.00×
Cost of revenue
₹199.0M
0.60%
1.00×
Operating expenses
₹80.47M
0.70%
1.01×
Property and equipment
20.63%
Goodwill & intangibles
20.26%