41.26
Revenue₹M
81.49
87.21
93.86
97.90
103.6
107.5
112.2
117.8
124.6
132.7
42.42
5.07%
5.80%
68
25.27
Revenue growth%
29.23
29.39
30.38
32.97
30.82
28.83
27.66
24.83
24.22
21.40
23.49
24.83
29.03
15
27.38
Gross margin%
20.19
18.89
17.27
14.59
12.56
14.74
16.92
17.02
16.20
15.93
14.79
16.20
16.56
65
2.97
Operating margin%
23.40
24.51
24.94
24.06
22.23
19.98
20.56
19.36
21.43
23.69
29.02
20.56
22.82
64
6.68
Net margin%
2.94
1.00
1.73
0.53
0.40
0.40
1.00
2.13
3.96
2.29
7.78
2.13
1.37
74
13.42
P/E ratio (avg)x
16.81
16.62
17.51
19.99
20.25
18.43
17.11
17.53
19.25
17.44
9.090
17.53
17.52
11
37.85
EV/EBITx
13.06
12.33
12.50
14.40
13.41
14.35
15.28
17.27
20.01
19.83
11.69
17.27
14.37
76
14.78
FCF yield (avg)%
7.10
4.84
6.31
8.93
10.38
9.45
6.47
8.28
10.97
13.46
20.29
9.45
8.61
75
22.83
FCF margin%
2.35
3.47
1.94
1.13
2.66
5.16
2.19
1.54
0.40
0.40
17.49
1.54
2.06
37
1.379
FCF / Net incomex
1.157
1.297
1.241
1.425
1.514
1.469
1.539
1.762
1.963
2.256
1.041
1.762
1.491
77
28.41
ROIC%
25.23
26.07
25.30
26.97
26.92
27.60
25.85
23.59
24.13
26.49
14.82
25.85
25.96
91
2.42
Return on equity%
9.73
9.88
12.67
12.61
9.81
10.37
7.94
5.57
7.56
8.94
26.80
7.94
9.77
41
8.78
Return on assets%
16.99
19.05
18.93
16.80
15.88
14.08
12.03
9.13
11.05
10.58
23.10
11.05
14.98
49
3.55
EPS₹
2.11
2.43
2.74
2.75
2.93
3.23
3.68
4.25
4.22
4.98
3.69
11.22%
9.98%
—
17.70
EPS growth%
20.07
20.70
19.45
19.47
16.60
18.27
16.31
17.39
16.93
13.94
4.91
16.93
17.83
83
1.25
Bookvalue per sh₹
5.40
6.34
6.88
7.70
7.90
8.64
9.41
9.52
9.71
10.69
0.86
6.24%
8.60%
—
2.75
FCF per share₹
5.45
5.95
5.98
6.31
6.71
7.65
8.08
7.75
8.71
9.23
2.37
6.58%
6.13%
—
2.02
Dividend per sh₹
1.73
1.92
2.17
2.01
2.19
2.24
2.03
2.04
1.93
1.85
2.36
(3.32%)
1.70%
—
13.83
Div yield (avg)%
26.60
26.68
24.19
22.18
20.59
18.47
17.65
19.70
21.78
21.34
20.13
19.70
21.56
27
17.34
Payout ratio%
30.99
30.70
30.82
33.55
34.35
34.37
31.42
30.24
31.37
32.67
3.57
31.42
31.39
61
25.46
Shares (diluted)M
22.00
21.30
21.90
22.56
23.91
22.43
19.82
21.11
20.31
21.62
25.64
(1.99%)
(0.44%)
92
14.54
Buyback yield%
30.60
28.22
31.13
32.44
35.24
32.55
32.03
33.81
32.74
30.64
5.26
32.55
32.24
47
0.255
D/E ratiox
1.071
1.002
1.085
1.191
1.186
1.307
1.443
1.515
1.392
1.563
1.163
1.443
1.249
90
155.8
Enterprise value₹M
109.4
105.6
122.4
140.0
141.8
142.2
144.6
161.5
179.4
214.0
57.47
8.59%
7.83%
91
155.1
LT debt₹M
108.2
121.2
144.3
149.0
157.9
160.0
182.6
195.1
210.0
236.1
141.4
8.39%
8.76%
87
Revenue
₹132.7M
5.80%
1.00×
Cost of revenue
₹63.81M
5.64%
0.98×
Operating expenses
₹30.48M
5.76%
1.00×
Property and equipment
18.59%
Goodwill & intangibles
17.47%