164.7
Revenue₹M
129.1
138.5
145.8
153.8
165.2
175.9
184.1
193.2
199.1
204.9
169.0
4.39%
5.18%
69
23.30
Revenue growth%
21.43
21.57
23.04
24.09
22.45
19.59
22.57
20.04
20.15
21.72
22.79
20.15
21.65
65
23.85
Gross margin%
21.65
20.70
22.11
20.92
20.11
22.60
25.43
23.23
25.59
25.49
19.30
25.43
22.36
12
18.90
Operating margin%
14.50
12.11
11.65
11.32
12.76
12.99
12.29
9.84
12.16
12.63
18.90
12.29
12.22
55
7.99
Net margin%
16.56
14.21
14.76
14.47
13.09
15.77
14.86
14.14
15.83
15.19
27.91
15.19
14.81
42
22.39
P/E ratio (avg)x
17.74
18.04
16.01
14.35
15.78
16.13
14.81
13.54
14.30
15.73
35.12
14.81
15.75
24
8.717
EV/EBITx
17.82
17.70
17.21
19.10
20.25
17.70
17.49
18.66
19.79
21.72
37.72
18.66
18.24
46
29.36
FCF yield (avg)%
23.78
26.75
26.72
26.38
27.20
26.86
23.88
24.07
26.89
28.66
12.05
26.86
26.74
44
18.75
FCF margin%
4.78
5.89
3.10
2.93
4.05
1.88
0.40
0.40
0.40
0.40
2.35
0.40
2.41
16
1.327
FCF / Net incomex
0.199
0.189
0.175
0.175
0.184
0.174
0.150
0.140
0.149
0.143
0.535
0.149
0.174
75
20.37
ROIC%
25.30
25.42
25.89
27.20
28.20
25.25
25.94
26.72
28.75
29.81
14.57
26.72
26.33
18
15.61
Return on equity%
18.96
16.12
14.98
13.04
13.97
13.82
14.24
13.19
11.43
8.58
6.98
13.19
13.90
65
17.01
Return on assets%
18.62
19.66
21.62
22.77
24.11
22.02
23.09
20.86
20.17
21.24
27.90
21.24
21.43
49
7.13
EPS₹
5.41
5.83
5.99
6.35
5.88
6.74
6.47
7.15
7.69
8.11
7.62
6.63%
4.27%
—
11.85
EPS growth%
0.40
0.40
3.14
1.25
0.70
0.95
0.40
1.12
0.40
1.90
9.06
0.95
0.82
26
2.81
Bookvalue per sh₹
10.73
11.94
13.02
14.09
15.40
16.03
16.19
16.50
18.49
18.54
7.60
3.78%
6.87%
—
5.98
FCF per share₹
3.35
3.06
2.70
2.58
2.25
2.24
1.96
1.78
1.68
1.51
4.89
(7.67%)
(8.10%)
—
3.70
Dividend per sh₹
9.03
9.05
7.96
7.55
6.93
7.22
6.91
6.14
6.41
7.09
5.51
0.46%
(1.67%)
—
2.84
Div yield (avg)%
11.11
11.41
9.03
9.82
8.53
10.10
12.20
14.51
12.72
11.53
19.80
12.20
11.26
43
23.15
Payout ratio%
10.04
11.85
11.78
13.80
11.84
13.25
12.35
12.70
14.35
11.87
19.07
12.70
12.11
38
11.31
Shares (diluted)M
12.75
11.86
12.36
13.10
13.91
15.28
15.58
16.35
17.25
18.88
11.12
6.30%
4.89%
77
17.48
Buyback yield%
9.44
12.29
10.85
9.50
11.12
9.55
10.16
11.16
11.54
9.40
7.58
10.16
10.50
6
0.742
D/E ratiox
1.122
1.207
1.445
1.554
1.858
2.150
2.583
3.093
3.357
3.654
0.164
3.093
2.004
38
17.64
Enterprise value₹M
72.77
72.28
69.87
68.80
66.89
63.87
55.34
59.93
53.60
48.44
141.0
(6.25%)
(5.36%)
75
43.18
LT debt₹M
166.7
188.6
210.7
218.0
253.2
287.6
331.3
331.6
380.4
446.6
55.43
12.02%
10.66%
59
Revenue
₹204.9M
5.18%
1.00×
Cost of revenue
₹114.2M
5.17%
1.00×
Operating expenses
₹45.37M
5.33%
1.01×
Property and equipment
18.89%