63.92
Revenue₹M
52.89
56.38
60.82
65.48
69.42
73.11
77.71
82.92
87.65
92.20
71.54
5.84%
6.27%
39
2.40
Revenue growth%
15.17
17.87
17.35
16.95
17.35
18.32
16.20
13.48
12.35
14.74
3.76
14.74
16.57
64
21.82
Gross margin%
27.33
27.86
30.28
29.02
28.84
28.54
31.35
32.69
34.77
34.40
11.56
32.69
29.65
87
27.08
Operating margin%
0.40
0.40
0.40
0.40
1.93
0.40
0.40
0.71
0.40
0.90
16.05
0.40
0.40
84
29.98
Net margin%
15.39
15.26
13.31
12.99
14.30
12.80
12.58
11.35
13.27
10.36
27.15
12.58
13.13
84
12.80
P/E ratio (avg)x
30.36
33.22
33.62
29.60
29.34
26.96
24.46
23.59
22.66
19.93
8.063
23.59
28.15
76
17.03
EV/EBITx
53.66
59.04
69.02
70.72
72.85
78.18
88.94
101.9
114.7
115.8
20.80
101.9
75.51
66
18.61
FCF yield (avg)%
20.28
18.97
21.51
19.70
19.07
21.24
22.04
19.77
19.80
20.36
15.10
20.36
20.04
5
16.63
FCF margin%
24.12
21.35
21.90
23.16
23.81
22.68
21.34
23.10
24.03
22.21
9.12
22.68
22.89
8
0.714
FCF / Net incomex
0.301
0.326
0.369
0.391
0.426
0.488
0.471
0.497
0.565
0.575
1.202
0.497
0.448
49
11.13
ROIC%
8.73
10.27
12.62
12.55
12.52
11.39
9.96
10.96
10.21
11.06
3.96
10.96
11.01
8
25.83
Return on equity%
26.54
25.18
23.69
21.25
19.15
18.76
20.53
22.94
25.88
26.06
16.04
22.94
23.31
42
21.25
Return on assets%
19.26
19.20
19.30
17.50
14.71
17.53
16.76
16.26
16.26
15.06
18.40
16.26
17.13
59
2.26
EPS₹
3.70
3.65
4.28
4.71
4.65
4.99
5.35
5.86
6.02
5.86
2.31
4.74%
5.01%
—
6.35
EPS growth%
15.07
15.34
12.56
11.26
10.92
13.76
10.89
8.51
5.99
8.31
2.15
8.51
11.09
14
2.17
Bookvalue per sh₹
4.39
4.75
5.48
5.69
6.63
7.73
7.57
9.07
9.07
9.70
0.61
7.93%
10.26%
—
0.64
FCF per share₹
4.70
4.98
4.55
4.38
4.45
4.41
4.05
3.84
3.62
4.04
4.47
(1.93%)
(0.77%)
—
3.86
Dividend per sh₹
3.09
2.66
2.70
2.77
2.46
2.53
2.34
2.31
2.37
2.45
2.23
(0.05%)
(1.48%)
—
22.17
Div yield (avg)%
10.85
11.77
9.85
6.94
7.37
8.29
10.87
10.90
8.06
9.23
25.89
9.23
9.54
92
26.62
Payout ratio%
22.45
23.42
22.48
24.34
26.15
25.62
27.45
26.77
29.22
30.41
6.29
27.45
25.89
53
22.38
Shares (diluted)M
32.90
30.81
33.08
35.23
33.49
33.55
38.51
35.95
40.59
40.10
21.70
3.67%
2.90%
45
3.79
Buyback yield%
17.19
16.51
14.15
16.98
16.54
16.88
17.42
16.29
18.64
16.26
28.60
16.88
16.71
20
1.251
D/E ratiox
2.109
2.164
2.229
2.378
2.591
2.921
3.033
2.876
3.030
3.472
0.479
3.030
2.734
54
104.1
Enterprise value₹M
35.73
30.91
33.64
33.44
35.94
36.27
32.15
30.62
29.54
29.91
36.89
(3.61%)
(2.73%)
15
45.97
LT debt₹M
34.56
34.88
38.13
35.46
35.49
38.73
38.16
39.18
34.70
38.39
117.9
1.59%
1.38%
67
Revenue
₹92.20M
6.27%
1.00×
Cost of revenue
₹64.27M
6.30%
1.00×
Operating expenses
₹17.43M
6.46%
1.02×
Cash and investments
19.09%
Property and equipment
18.94%