61.76
Revenue₹M
159.7
170.2
188.3
207.2
223.6
237.8
254.3
270.8
295.6
324.7
65.67
7.75%
8.35%
35
14.20
Revenue growth%
27.14
26.61
27.67
29.71
29.51
31.34
33.04
32.46
33.71
33.60
5.59
33.04
30.53
13
24.32
Gross margin%
5.87
8.50
10.33
10.85
13.45
11.51
10.07
12.03
9.51
12.47
6.53
11.51
10.59
52
13.75
Operating margin%
11.54
8.58
8.50
9.05
6.23
5.47
3.47
4.47
1.54
4.13
3.79
4.13
5.85
39
20.46
Net margin%
22.15
19.89
21.96
20.24
22.53
21.72
19.54
18.95
19.16
19.19
25.49
19.19
20.06
89
6.208
P/E ratio (avg)x
44.35
45.79
48.31
53.34
59.98
67.32
74.71
80.83
83.14
87.71
36.78
80.83
63.65
71
33.35
EV/EBITx
23.38
23.20
24.85
26.09
30.58
32.23
34.61
37.79
35.99
41.51
6.663
35.99
31.41
5
19.92
FCF yield (avg)%
28.82
30.27
32.18
35.14
33.06
33.71
35.59
33.07
35.68
35.22
2.13
35.22
33.39
52
19.05
FCF margin%
24.10
22.35
19.48
18.18
19.94
18.90
16.95
18.72
18.68
18.91
26.43
18.72
18.90
43
0.612
FCF / Net incomex
2.043
2.052
2.066
2.204
2.188
2.314
2.514
2.735
3.117
3.271
0.749
2.735
2.259
24
7.75
ROIC%
7.57
5.70
5.11
4.85
4.77
3.72
6.14
6.66
8.35
6.60
17.22
6.60
5.92
64
20.13
Return on equity%
17.14
18.22
17.99
17.94
15.61
12.62
12.20
9.40
9.22
12.20
2.30
12.20
14.11
72
28.49
Return on assets%
8.15
9.50
7.89
6.14
4.24
1.25
0.40
3.15
5.87
4.14
20.85
3.15
5.06
59
1.57
EPS₹
3.89
4.28
4.50
4.51
4.42
4.16
3.74
3.85
3.98
4.05
1.65
(1.77%)
0.57%
—
5.11
EPS growth%
18.00
20.50
21.28
18.78
21.52
24.37
22.64
21.23
20.33
22.89
15.06
22.64
21.26
29
2.33
Bookvalue per sh₹
2.72
2.60
2.71
2.97
2.66
2.44
2.58
2.51
2.20
2.10
1.85
(4.68%)
(1.90%)
—
0.77
FCF per share₹
2.12
2.43
2.73
3.13
3.24
3.49
3.74
3.65
3.62
3.86
2.28
3.55%
6.91%
—
0.95
Dividend per sh₹
0.79
0.85
0.93
0.97
0.91
0.89
0.91
0.99
0.96
1.01
1.82
2.17%
3.09%
—
28.81
Div yield (avg)%
23.38
24.00
21.98
20.53
21.02
19.18
19.92
22.23
24.32
26.36
29.83
22.23
22.11
17
23.17
Payout ratio%
8.27
5.76
3.22
6.08
5.98
7.73
7.09
5.15
2.33
4.38
26.60
5.15
5.87
39
33.92
Shares (diluted)M
49.26
51.67
55.68
55.31
57.76
65.76
75.54
75.31
81.87
77.09
34.33
5.94%
5.11%
42
4.51
Buyback yield%
16.24
16.15
15.28
17.69
15.93
18.05
16.03
18.29
17.43
16.21
24.74
17.43
16.22
42
0.342
D/E ratiox
1.863
2.087
2.133
2.351
2.277
2.451
2.618
2.684
2.946
3.344
1.584
2.684
2.401
13
109.2
Enterprise value₹M
16.14
16.03
18.33
21.42
20.99
21.46
25.86
25.33
27.21
31.25
25.83
8.28%
7.76%
25
122.6
LT debt₹M
274.8
273.9
258.2
268.4
258.8
255.5
269.7
244.3
266.0
261.2
93.42
0.19%
(1.00%)
8
Revenue
₹324.7M
8.35%
1.00×
Cost of revenue
₹204.6M
8.53%
1.02×
Operating expenses
₹61.32M
8.31%
1.00×
Cash and investments
19.17%