79.21
Revenue₹M
65.91
71.25
77.90
84.79
93.29
101.0
107.7
118.8
127.2
135.0
80.92
7.68%
8.17%
24
17.58
Revenue growth%
18.17
16.51
13.94
13.90
11.59
10.41
11.03
8.30
7.80
5.24
16.97
8.30
11.31
7
27.98
Gross margin%
16.76
15.02
12.20
11.42
13.73
15.62
17.06
14.25
15.51
15.81
2.01
15.62
15.27
21
7.61
Operating margin%
17.67
18.07
18.72
15.91
17.02
17.88
18.06
19.37
20.94
19.72
5.96
19.37
18.06
27
15.65
Net margin%
16.04
16.01
14.17
11.63
14.42
15.53
16.00
18.81
18.16
17.51
20.00
17.51
16.01
94
14.25
P/E ratio (avg)x
25.62
26.35
25.83
25.57
28.60
32.09
36.73
40.94
41.75
44.51
19.42
40.94
30.34
51
17.85
EV/EBITx
25.94
26.40
25.37
22.60
21.63
23.40
25.15
23.72
22.88
21.97
7.651
23.40
23.56
36
26.17
FCF yield (avg)%
10.81
8.27
10.62
13.46
15.64
17.68
17.68
16.37
17.98
19.38
6.64
17.68
16.01
73
9.78
FCF margin%
13.01
12.52
14.71
13.04
12.70
15.22
16.69
13.88
13.69
16.01
23.96
15.22
13.79
6
0.971
FCF / Net incomex
0.346
0.342
0.330
0.350
0.356
0.366
0.334
0.314
0.297
0.306
0.620
0.314
0.338
30
26.99
ROIC%
4.20
3.79
6.31
8.62
6.83
8.97
8.20
6.53
4.94
2.85
26.51
6.53
6.42
79
25.42
Return on equity%
17.51
18.95
21.86
24.77
27.68
30.28
29.47
28.81
27.26
26.07
22.58
28.81
26.67
37
4.32
Return on assets%
3.59
1.78
0.64
0.40
2.42
2.45
1.84
0.40
0.40
0.69
6.08
0.69
1.23
33
1.82
EPS₹
6.15
6.78
7.39
7.40
8.61
9.75
10.87
12.26
13.30
14.73
1.94
11.34%
9.66%
—
27.32
EPS growth%
13.05
10.26
11.15
9.50
11.32
11.21
13.32
14.23
15.90
14.83
28.02
14.23
12.19
25
3.06
Bookvalue per sh₹
5.75
6.82
6.71
7.43
7.71
8.51
9.14
10.33
10.09
12.02
2.96
9.29%
9.63%
—
2.35
FCF per share₹
1.53
1.66
1.58
1.64
1.56
1.60
1.67
1.44
1.50
1.44
2.20
(1.51%)
(1.64%)
—
3.93
Dividend per sh₹
2.99
2.77
2.46
2.45
2.54
2.19
1.84
1.56
1.32
1.37
1.28
(11.59%)
(7.55%)
—
14.47
Div yield (avg)%
22.63
24.05
21.82
23.60
22.79
23.68
22.09
22.36
20.62
18.78
4.80
22.09
22.50
94
2.29
Payout ratio%
19.91
21.89
24.49
21.51
20.17
18.93
19.09
19.29
17.74
18.66
19.74
18.93
19.60
79
14.61
Shares (diluted)M
12.23
10.76
9.653
9.271
9.664
9.898
9.120
8.934
9.650
8.726
14.20
(2.02%)
(4.25%)
78
15.72
Buyback yield%
8.56
6.11
4.07
2.67
0.40
0.40
0.40
3.16
3.00
4.49
3.23
3.00
3.08
78
1.241
D/E ratiox
1.176
1.297
1.350
1.398
1.273
1.172
1.021
0.914
1.008
1.016
0.801
1.016
1.174
32
56.07
Enterprise value₹M
155.9
156.3
152.4
165.8
183.2
204.8
241.5
274.5
314.2
330.5
37.04
12.52%
9.07%
14
60.15
LT debt₹M
120.7
130.6
130.9
129.5
122.3
122.3
119.7
123.3
117.0
113.3
81.38
(1.52%)
0.56%
12
Revenue
₹135.0M
8.17%
1.00×
Cost of revenue
₹65.09M
8.20%
1.00×
Operating expenses
₹26.37M
8.10%
0.99×
Property and equipment
18.14%