8.851
Revenue₹M
63.34
65.80
67.68
70.27
72.77
75.95
79.02
82.51
86.02
9.420
9.719
4.13%
3.44%
31
16.88
Revenue growth%
23.41
20.54
21.34
18.52
19.74
18.19
18.67
19.12
20.91
26.45
22.64
19.12
20.14
31
27.25
Gross margin%
4.85
6.47
7.33
6.08
5.75
4.98
3.33
5.92
6.93
11.57
29.45
5.75
6.00
47
11.59
Operating margin%
7.14
7.89
5.35
6.94
4.81
6.92
9.26
11.45
8.73
27.33
22.45
8.73
7.04
9
9.51
Net margin%
24.73
27.42
26.81
27.82
30.16
29.56
29.09
30.71
31.68
15.99
29.12
30.16
28.46
51
22.65
P/E ratio (avg)x
70.50
80.45
93.13
102.6
101.0
121.6
133.9
151.6
165.5
9.458
19.54
133.9
101.8
12
7.207
EV/EBITx
22.00
20.23
19.23
18.75
19.83
18.21
17.08
17.48
19.90
37.29
12.38
18.21
19.53
83
20.81
FCF yield (avg)%
31.27
33.67
31.83
32.19
34.15
33.70
33.76
32.35
32.57
4.16
8.28
33.70
32.46
43
20.21
FCF margin%
19.88
20.08
17.38
17.76
17.82
20.46
21.15
24.07
24.45
3.66
16.96
21.15
20.27
56
0.243
FCF / Net incomex
2.161
2.424
2.533
2.717
2.856
3.399
3.690
3.862
4.098
0.336
0.439
3.690
2.786
66
8.04
ROIC%
5.46
3.52
4.83
3.36
6.26
7.26
6.94
7.21
9.05
18.75
25.54
7.21
5.86
16
5.26
Return on equity%
15.29
16.45
19.10
17.69
18.83
20.44
22.04
23.58
20.97
5.61
24.76
20.97
18.96
55
16.88
Return on assets%
14.66
14.30
15.83
15.15
15.10
16.13
16.57
16.00
18.30
19.85
3.83
16.13
15.49
35
1.66
EPS₹
4.34
4.32
4.82
5.46
5.95
6.44
6.70
6.98
6.97
1.80
1.74
5.03%
7.89%
—
20.47
EPS growth%
26.34
24.55
27.54
28.54
28.56
26.10
28.55
26.15
25.65
21.76
27.01
26.15
26.25
72
1.46
Bookvalue per sh₹
1.09
1.09
1.13
1.31
1.37
1.52
1.50
1.65
1.57
1.92
2.34
3.79%
5.48%
—
1.41
FCF per share₹
5.27
6.04
6.23
6.79
7.02
7.67
7.92
7.74
8.59
1.04
1.94
4.83%
6.96%
—
1.73
Dividend per sh₹
2.23
2.10
2.34
2.50
2.55
2.27
2.22
2.47
2.33
1.03
2.80
(1.43%)
(1.64%)
—
29.54
Div yield (avg)%
13.78
11.93
10.14
7.35
6.11
4.03
1.73
1.14
0.58
26.10
28.68
1.73
6.73
63
4.63
Payout ratio%
20.11
17.86
18.06
16.10
17.45
15.43
14.69
16.65
14.97
16.51
15.04
15.43
17.05
11
12.39
Shares (diluted)M
12.69
12.17
12.78
12.41
12.35
12.03
12.45
12.70
12.82
12.28
12.47
0.65%
0.56%
11
2.25
Buyback yield%
21.51
20.28
19.67
17.90
17.23
19.27
20.01
18.25
18.43
18.10
4.86
18.43
19.47
82
1.122
D/E ratiox
2.101
2.090
2.131
2.201
2.077
2.256
2.571
2.412
2.368
0.495
0.596
2.368
2.166
90
40.67
Enterprise value₹M
71.22
79.30
86.41
80.12
84.67
93.99
106.3
97.32
101.3
58.30
80.37
4.80%
4.04%
55
84.13
LT debt₹M
16.56
15.05
14.28
13.10
14.46
14.97
14.62
13.66
14.81
74.12
23.83
2.49%
(1.73%)
77
Revenue
₹86.02M
3.44%
1.00×
Cost of revenue
₹54.37M
3.17%
0.97×
Operating expenses
₹10.30M
4.54%
1.11×
Property and equipment
16.53%