185.5
Revenue₹M
244.6
246.9
249.8
255.0
258.0
263.5
270.5
271.3
277.2
279.3
193.0
1.60%
1.54%
79
17.29
Revenue growth%
16.44
13.95
15.37
12.47
13.81
14.53
13.79
13.85
11.83
11.53
2.76
13.79
13.83
63
17.92
Gross margin%
12.73
12.30
11.94
9.62
12.35
14.06
16.61
17.22
14.78
13.18
2.77
14.78
12.95
77
2.79
Operating margin%
23.22
23.14
22.96
24.08
25.81
23.21
25.75
24.37
23.75
25.47
5.51
24.37
23.92
27
17.23
Net margin%
19.78
22.52
23.74
26.06
27.57
29.93
28.89
29.18
29.25
31.36
18.48
29.25
28.23
55
12.98
P/E ratio (avg)x
10.85
11.59
11.36
10.01
9.518
9.684
9.907
9.395
10.16
10.14
17.19
9.907
10.07
68
12.25
EV/EBITx
40.10
36.79
39.11
36.12
35.71
32.16
30.94
28.16
30.08
33.65
6.735
30.94
34.68
72
28.12
FCF yield (avg)%
13.45
11.53
12.25
9.70
12.37
15.04
13.50
11.40
11.43
13.65
11.63
13.50
12.31
51
26.85
FCF margin%
15.58
18.25
20.41
22.78
25.10
24.08
22.41
22.86
23.10
24.00
19.94
23.10
22.82
37
0.573
FCF / Net incomex
1.551
1.679
1.863
2.251
2.481
2.932
2.999
3.342
3.633
3.756
1.436
3.342
2.707
68
17.69
ROIC%
13.46
15.88
16.91
17.84
14.97
15.04
14.66
16.11
13.35
11.64
22.00
14.66
15.01
83
21.88
Return on equity%
22.04
23.77
22.45
24.65
23.53
21.52
21.66
19.17
19.82
22.05
28.25
21.52
22.05
82
16.30
Return on assets%
7.00
8.92
10.10
12.45
13.73
15.45
12.89
10.67
11.33
14.16
24.82
12.89
11.89
79
4.08
EPS₹
2.20
2.32
2.56
2.66
2.51
2.32
2.17
1.99
1.89
1.74
4.30
(7.10%)
(2.10%)
—
5.36
EPS growth%
25.16
26.61
25.38
27.39
26.95
26.85
24.05
23.62
23.67
26.12
19.10
24.05
25.75
69
3.88
Bookvalue per sh₹
1.66
1.71
1.57
1.71
1.75
1.76
1.72
1.51
1.44
1.25
2.88
(6.40%)
(2.37%)
—
3.39
FCF per share₹
1.82
2.00
2.12
2.10
2.17
2.56
3.06
3.32
4.02
4.32
3.24
14.79%
9.85%
—
0.67
Dividend per sh₹
2.17
2.37
2.10
2.15
1.98
1.97
2.15
2.11
1.86
1.82
4.07
(1.68%)
(2.39%)
—
15.59
Div yield (avg)%
4.69
1.71
0.40
0.40
0.40
0.40
0.40
0.40
1.80
0.40
4.63
0.40
0.40
27
12.45
Payout ratio%
21.23
19.78
16.91
15.44
12.65
10.86
9.77
9.72
6.74
7.95
12.02
9.72
11.76
31
24.84
Shares (diluted)M
26.60
29.40
28.57
28.31
28.30
30.92
31.29
32.85
36.94
38.94
25.06
6.59%
4.32%
88
27.42
Buyback yield%
10.60
10.71
8.41
5.89
3.01
5.98
5.42
6.86
8.19
9.40
16.67
6.86
7.52
90
1.445
D/E ratiox
0.423
0.435
0.461
0.477
0.448
0.451
0.422
0.484
0.477
0.449
0.184
0.451
0.450
76
135.8
Enterprise value₹M
68.72
66.85
61.51
62.46
64.00
69.33
63.31
67.18
66.28
68.23
102.1
1.29%
0.12%
73
169.9
LT debt₹M
136.3
126.7
113.5
113.7
126.5
135.2
128.6
123.7
126.4
137.7
129.0
1.72%
(0.09%)
69
Revenue
₹279.3M
1.54%
1.00×
Cost of revenue
₹175.6M
1.81%
1.03×
Operating expenses
₹64.86M
1.46%
0.99×
Goodwill & intangibles
18.42%
Property and equipment
16.81%