63.70
Revenue₹M
57.89
62.66
66.92
72.73
80.02
87.96
94.57
102.3
112.3
120.0
67.08
8.43%
8.63%
89
22.27
Revenue growth%
8.83
8.94
9.28
9.74
10.09
10.76
8.73
6.61
7.30
8.18
27.27
8.18
8.89
62
16.21
Gross margin%
9.48
7.55
7.57
8.20
7.35
9.84
11.59
13.42
12.48
13.38
27.18
12.48
9.66
40
3.85
Operating margin%
16.75
16.79
18.12
19.37
17.58
20.11
17.92
20.82
17.83
19.80
28.24
19.80
18.02
41
27.01
Net margin%
4.70
6.49
7.78
6.93
6.72
5.90
8.75
7.00
5.15
2.29
4.53
5.90
6.61
51
13.58
P/E ratio (avg)x
36.52
36.48
40.35
38.95
40.93
39.48
39.93
46.20
51.79
54.64
24.97
46.20
40.14
49
27.65
EV/EBITx
65.38
67.61
65.62
68.75
67.38
73.05
71.16
69.67
79.56
92.28
11.34
73.05
69.21
70
22.33
FCF yield (avg)%
10.98
11.03
10.73
7.90
7.15
7.44
6.79
4.11
2.97
0.62
16.67
4.11
7.30
57
19.91
FCF margin%
19.59
21.05
21.70
19.26
19.18
18.65
17.11
16.11
13.53
15.16
12.56
16.11
18.92
73
1.612
FCF / Net incomex
1.577
1.561
1.781
1.650
1.779
1.991
1.984
2.170
2.436
2.396
0.545
2.170
1.883
86
4.73
ROIC%
6.82
7.95
8.70
7.70
7.66
8.14
11.04
8.72
10.21
7.75
6.46
8.72
8.05
92
26.84
Return on equity%
11.14
13.03
13.15
11.25
14.19
14.79
17.12
18.99
17.45
15.82
17.24
17.12
14.49
93
16.94
Return on assets%
18.27
18.62
19.41
18.72
15.74
18.31
17.73
18.26
20.67
19.31
29.15
18.31
18.47
71
15.16
EPS₹
18.00
18.92
19.51
17.17
17.27
15.44
15.91
16.11
15.99
17.21
15.60
(0.08%)
0.37%
—
24.96
EPS growth%
5.66
6.88
6.56
6.60
8.97
8.83
11.01
12.43
10.59
8.39
21.66
10.59
8.61
93
8.43
Bookvalue per sh₹
28.10
29.58
27.63
29.52
32.46
36.53
35.88
38.21
35.15
39.92
4.56
4.23%
4.89%
—
25.28
FCF per share₹
6.70
7.32
7.54
7.24
7.73
8.58
9.06
8.82
8.81
9.84
20.67
4.96%
4.66%
—
4.32
Dividend per sh₹
18.12
18.25
18.60
18.49
19.51
17.01
14.88
12.60
11.81
12.60
13.91
(8.38%)
(5.06%)
—
2.23
Div yield (avg)%
8.98
10.18
10.67
9.88
11.95
12.18
12.43
11.85
10.25
10.69
20.56
11.85
10.68
42
27.30
Payout ratio%
25.40
25.46
26.97
25.76
25.17
24.14
22.34
23.27
25.70
24.21
7.33
24.14
25.29
92
4.655
Shares (diluted)M
8.759
8.469
8.288
8.994
9.976
10.10
10.85
12.34
13.60
14.21
4.768
7.33%
6.63%
46
23.84
Buyback yield%
14.04
16.02
18.34
19.35
21.16
19.35
18.25
15.41
13.05
14.63
19.45
15.41
17.14
13
0.276
D/E ratiox
1.470
1.490
1.529
1.653
1.834
1.819
1.873
1.984
1.896
2.149
1.144
1.896
1.827
28
78.42
Enterprise value₹M
54.96
57.24
61.26
65.61
66.59
71.84
68.79
74.06
69.26
65.82
67.35
(0.23%)
2.14%
18
18.50
LT debt₹M
9.066
8.949
10.20
10.94
11.75
12.74
12.09
11.52
13.22
14.42
26.87
4.18%
4.70%
68
Revenue
₹120.0M
8.63%
1.00×
Cost of revenue
₹78.45M
8.73%
1.01×
Operating expenses
₹24.32M
8.46%
0.98×
Property and equipment
17.61%
Goodwill & intangibles
16.42%