50.11
Revenue₹M
88.84
93.28
96.19
101.4
102.8
106.9
110.1
114.8
119.0
123.4
53.08
3.71%
3.87%
94
19.12
Revenue growth%
15.33
16.98
18.03
16.37
16.50
14.07
15.01
14.35
17.00
15.43
23.89
15.01
15.90
10
22.65
Gross margin%
0.40
0.40
0.40
3.14
4.82
2.97
0.40
1.33
2.64
4.17
3.70
2.64
1.98
77
8.97
Operating margin%
9.39
12.13
13.69
12.21
11.31
13.62
15.89
13.76
16.41
14.30
15.87
14.30
13.65
33
22.26
Net margin%
19.60
22.11
25.01
27.71
26.47
23.57
21.90
19.32
19.05
17.47
19.65
19.32
22.01
51
27.18
P/E ratio (avg)x
6.745
6.202
5.295
5.641
5.012
4.628
4.153
4.424
3.804
3.887
30.17
4.153
4.820
78
36.48
EV/EBITx
38.74
34.46
33.00
34.69
32.90
30.57
31.25
29.12
29.21
31.60
16.56
30.57
32.25
18
8.28
FCF yield (avg)%
4.29
5.23
5.37
7.68
8.73
7.98
6.14
5.67
3.37
4.01
16.45
5.67
5.52
75
29.20
FCF margin%
11.22
8.52
5.54
5.18
3.39
5.04
4.01
2.04
0.40
0.40
25.34
2.04
4.52
48
1.770
FCF / Net incomex
2.477
2.601
2.610
2.786
3.272
3.316
3.876
4.385
4.612
4.799
0.418
4.385
3.294
8
28.66
ROIC%
23.13
22.22
20.50
19.35
18.10
20.98
22.09
23.04
23.32
22.98
15.99
22.98
22.16
21
11.01
Return on equity%
0.49
0.40
3.27
2.15
0.40
0.40
2.26
4.58
4.92
2.02
4.44
2.26
2.08
95
5.92
Return on assets%
16.72
16.71
14.81
15.59
12.93
11.86
10.92
13.11
16.09
16.92
4.90
13.11
15.20
53
2.86
EPS₹
5.88
6.92
7.23
8.62
10.16
11.35
13.22
15.96
16.12
19.17
2.96
13.54%
14.43%
—
27.16
EPS growth%
9.87
11.20
8.96
10.70
9.61
8.33
9.21
8.28
10.87
10.07
17.96
9.21
9.74
22
3.49
Bookvalue per sh₹
5.63
6.37
6.39
6.57
7.31
7.84
8.65
9.80
10.64
10.92
0.96
8.36%
7.19%
—
4.29
FCF per share₹
4.30
4.89
4.64
4.65
4.50
4.37
4.30
4.83
5.23
5.30
1.09
3.32%
1.77%
—
3.09
Dividend per sh₹
5.03
5.58
5.21
5.28
5.51
5.33
5.38
5.23
5.37
5.32
2.58
(0.73%)
0.02%
—
14.16
Div yield (avg)%
8.13
7.18
6.76
7.73
10.56
12.64
13.23
13.82
15.20
15.83
20.62
13.82
11.60
32
11.91
Payout ratio%
24.32
21.33
21.02
20.58
20.82
22.85
23.33
21.02
23.53
21.63
13.41
22.85
21.48
81
15.45
Shares (diluted)M
18.82
19.90
21.34
20.74
19.39
18.98
18.03
20.16
22.60
22.45
15.60
2.98%
2.82%
54
3.49
Buyback yield%
20.55
19.37
21.08
20.81
18.53
16.95
15.13
12.56
9.64
8.39
22.88
12.56
17.74
69
1.753
D/E ratiox
1.882
1.778
1.925
2.040
2.088
2.187
2.290
2.501
2.822
2.794
0.108
2.501
2.137
57
122.0
Enterprise value₹M
40.41
40.73
40.08
41.24
46.82
51.56
51.75
49.62
53.63
59.52
144.4
4.92%
4.79%
80
83.35
LT debt₹M
159.9
161.3
161.9
164.1
166.1
172.2
199.9
212.8
252.6
287.0
89.78
11.57%
6.79%
13
Revenue
₹123.4M
3.87%
1.00×
Cost of revenue
₹74.73M
4.21%
1.03×
Operating expenses
₹12.13M
2.75%
0.90×
Property and equipment
19.97%
Cash and investments
18.74%