33.34
Revenue₹M
151.0
158.1
163.9
170.6
174.2
182.3
187.5
197.5
203.2
209.9
37.08
3.79%
3.79%
58
12.17
Revenue growth%
19.58
20.77
20.11
20.40
20.44
20.17
22.46
23.29
26.27
29.06
15.59
23.29
20.61
72
26.33
Gross margin%
0.86
3.16
3.33
5.01
3.42
1.56
1.48
0.40
1.26
2.92
2.79
1.48
2.24
37
14.35
Operating margin%
23.82
24.18
24.90
21.97
22.47
20.34
20.75
22.45
21.47
22.16
8.71
21.47
22.30
26
28.45
Net margin%
16.82
13.93
12.65
10.49
9.94
7.58
6.44
6.46
4.77
2.17
11.95
6.44
8.76
80
19.44
P/E ratio (avg)x
11.80
14.07
15.89
18.15
19.57
21.97
26.09
29.90
33.64
35.89
18.08
29.90
20.77
69
8.256
EV/EBITx
16.47
18.41
18.99
21.32
20.63
23.36
21.46
24.05
24.52
25.96
11.81
24.05
21.39
57
11.50
FCF yield (avg)%
0.40
1.07
3.34
5.22
4.99
6.24
4.63
1.77
3.09
4.82
25.99
4.63
3.98
43
12.67
FCF margin%
3.75
2.19
4.12
1.94
2.00
4.06
2.58
2.68
0.40
1.44
25.48
2.58
2.39
89
1.572
FCF / Net incomex
2.091
1.939
1.978
1.847
1.912
2.055
2.228
2.202
2.090
2.289
0.728
2.202
2.072
73
14.52
ROIC%
17.36
20.21
19.43
16.51
17.64
18.41
19.48
20.32
18.85
21.14
15.56
19.48
19.14
93
18.58
Return on equity%
20.13
17.17
19.55
16.99
16.24
14.86
15.97
13.19
16.15
15.30
15.26
15.30
16.19
85
21.39
Return on assets%
22.10
21.98
24.10
26.57
25.30
28.05
28.57
30.62
27.88
30.41
11.59
28.57
27.23
8
4.12
EPS₹
8.51
8.57
8.97
7.82
7.48
8.17
8.17
7.31
6.65
6.08
4.33
(4.06%)
(2.80%)
—
13.19
EPS growth%
20.23
20.68
18.21
19.59
19.04
16.60
15.30
14.37
13.07
11.54
16.61
14.37
17.40
13
15.01
Bookvalue per sh₹
20.09
21.03
23.40
23.35
24.73
27.57
28.53
33.86
40.08
43.16
3.66
11.79%
8.51%
—
15.37
FCF per share₹
25.32
27.62
32.39
36.84
43.57
43.75
47.84
46.29
46.04
48.51
19.58
2.17%
6.28%
—
9.93
Dividend per sh₹
16.44
18.73
18.98
19.13
21.86
21.60
20.76
21.97
23.18
24.99
22.35
2.71%
6.08%
—
29.33
Div yield (avg)%
26.56
28.37
27.82
25.36
22.67
23.38
20.72
21.66
24.17
23.75
14.08
23.38
23.96
72
12.61
Payout ratio%
26.10
24.89
24.86
21.99
23.93
21.00
19.99
21.64
21.78
22.10
25.92
21.64
22.05
14
2.944
Shares (diluted)M
2.159
1.941
1.864
1.911
1.960
1.914
1.788
1.718
1.606
1.457
2.961
(5.76%)
(3.75%)
7
22.35
Buyback yield%
7.34
8.65
8.19
6.17
6.51
4.22
3.74
3.90
4.13
2.26
28.41
3.90
5.20
94
1.085
D/E ratiox
1.873
2.163
2.492
2.367
2.371
2.642
2.761
2.677
2.744
2.843
1.503
2.744
2.567
91
95.58
Enterprise value₹M
52.99
55.93
54.87
55.00
66.11
66.25
73.79
87.40
95.12
94.41
96.88
7.39%
5.67%
84
135.3
LT debt₹M
34.85
34.58
38.64
45.15
53.65
56.93
62.09
75.04
86.46
86.81
143.0
10.10%
10.60%
66
Revenue
₹209.9M
3.79%
1.00×
Cost of revenue
₹114.8M
3.82%
1.00×
Operating expenses
₹48.35M
3.35%
0.96×
Property and equipment
19.59%
Cash and investments
16.69%