202.4
Revenue₹M
157.2
168.3
180.6
190.7
204.2
217.6
235.6
255.3
276.9
293.2
210.4
7.51%
7.15%
16
20.36
Revenue growth%
12.72
13.06
10.98
12.31
13.55
12.11
9.81
12.29
10.92
10.72
16.60
10.92
12.20
30
11.26
Gross margin%
3.26
4.09
1.68
0.40
0.40
0.40
2.98
5.75
8.10
6.28
23.58
5.75
3.12
24
12.09
Operating margin%
25.88
23.29
25.98
27.59
25.12
25.31
23.54
23.46
22.78
23.31
11.80
23.46
24.33
66
10.02
Net margin%
12.15
9.25
11.35
12.65
11.15
9.87
8.13
8.63
8.54
11.42
7.52
8.63
10.51
91
28.73
P/E ratio (avg)x
22.32
24.21
26.01
28.37
25.07
24.44
26.44
24.08
21.71
22.19
7.530
24.08
24.33
82
21.21
EV/EBITx
53.44
57.33
66.61
78.85
76.00
77.81
88.50
98.54
117.3
125.9
35.97
98.54
78.33
42
22.46
FCF yield (avg)%
23.97
23.78
25.58
23.31
24.34
25.38
24.66
25.30
22.88
24.23
7.43
24.66
24.29
84
16.43
FCF margin%
15.59
12.90
12.57
10.37
13.04
12.73
13.90
14.71
16.24
15.42
12.34
14.71
13.47
54
1.467
FCF / Net incomex
0.216
0.206
0.220
0.233
0.251
0.271
0.255
0.261
0.258
0.266
0.627
0.261
0.253
95
25.90
ROIC%
26.07
26.62
29.18
29.44
26.91
24.32
22.05
24.00
21.74
24.33
27.28
24.00
25.20
61
22.22
Return on equity%
11.44
9.12
9.84
10.44
10.05
12.13
9.34
8.30
9.14
7.71
9.97
9.14
9.59
89
10.54
Return on assets%
29.17
30.03
28.64
27.26
29.95
30.05
28.61
28.72
30.53
30.36
16.28
30.05
29.56
60
2.76
EPS₹
8.00
9.00
10.01
9.81
11.29
10.98
11.96
12.91
13.31
12.75
2.90
2.46%
6.28%
—
29.76
EPS growth%
0.40
3.15
3.72
4.74
4.24
3.44
0.78
0.40
0.40
0.40
17.29
0.40
1.97
29
8.32
Bookvalue per sh₹
7.74
7.49
7.97
7.13
7.59
7.34
7.61
8.12
8.80
8.49
13.69
2.26%
0.99%
—
8.12
FCF per share₹
6.48
6.95
6.59
6.40
6.99
6.21
6.30
6.45
5.98
5.77
8.53
(3.76%)
(1.84%)
—
9.67
Dividend per sh₹
13.87
15.39
15.74
16.02
18.02
19.32
20.02
19.75
22.41
21.67
12.66
3.75%
4.32%
—
7.83
Div yield (avg)%
17.84
18.82
16.39
16.98
17.21
18.11
18.18
20.98
20.21
19.51
10.21
19.51
18.15
78
11.16
Payout ratio%
5.74
7.44
7.29
5.62
7.81
4.87
2.48
4.70
2.51
0.64
12.10
2.51
5.24
82
10.20
Shares (diluted)M
14.14
16.20
17.31
19.80
23.42
26.48
29.04
31.26
36.11
40.77
10.63
11.72%
13.05%
89
14.78
Buyback yield%
10.36
10.23
11.73
12.11
9.53
7.51
7.35
6.04
7.14
9.90
4.38
7.35
9.72
44
0.213
D/E ratiox
0.921
0.936
1.112
1.297
1.491
1.478
1.724
1.856
2.048
2.098
0.170
1.856
1.484
93
115.4
Enterprise value₹M
37.98
34.48
37.88
36.44
34.52
34.81
32.17
32.96
34.81
35.77
134.7
0.71%
(0.46%)
35
189.6
LT debt₹M
117.2
137.7
158.0
157.7
176.5
186.0
211.7
254.2
280.9
300.7
49.70
11.25%
10.00%
42
Revenue
₹293.2M
7.15%
1.00×
Cost of revenue
₹171.1M
7.38%
1.02×
Operating expenses
₹33.57M
7.09%
0.99×
Goodwill & intangibles
20.49%