163.3
Revenue₹M
149.2
155.4
162.8
168.7
174.3
179.9
192.0
203.3
213.2
220.6
178.2
4.82%
4.48%
82
4.96
Revenue growth%
12.15
10.75
9.28
9.63
8.83
11.42
11.53
14.29
14.22
11.55
7.79
11.55
11.48
29
8.50
Gross margin%
13.43
12.33
12.84
14.17
15.05
16.49
13.50
13.33
14.12
17.02
12.95
14.12
13.81
78
13.32
Operating margin%
18.31
19.80
17.44
18.35
20.61
21.96
20.00
18.26
20.20
22.00
25.58
20.20
19.90
83
25.77
Net margin%
16.08
15.15
12.46
13.38
10.43
9.75
10.70
9.30
7.88
8.24
26.00
9.30
10.56
76
24.92
P/E ratio (avg)x
21.20
22.27
24.86
26.60
28.33
28.17
29.58
29.44
28.69
32.97
6.714
29.44
28.25
86
22.96
EV/EBITx
32.01
29.68
30.48
29.21
27.56
29.42
32.29
30.51
27.37
25.44
8.173
29.42
29.55
17
28.97
FCF yield (avg)%
18.99
20.27
18.14
17.38
19.81
20.34
21.63
22.68
20.10
17.65
18.31
20.34
19.96
33
5.37
FCF margin%
2.85
2.03
1.45
0.40
1.79
2.79
5.58
6.71
8.31
5.86
18.78
5.86
2.82
42
1.250
FCF / Net incomex
2.175
2.411
2.480
2.952
2.955
3.439
4.032
4.368
4.772
5.173
0.247
4.368
3.197
6
20.27
ROIC%
13.59
15.77
14.32
15.26
14.19
15.95
16.59
19.21
16.40
17.10
16.54
16.59
15.86
17
25.64
Return on equity%
14.38
16.34
17.51
18.07
20.57
22.90
21.87
23.41
22.73
20.39
19.92
22.73
20.48
51
23.10
Return on assets%
23.78
23.47
20.98
19.56
18.74
15.87
16.79
16.27
17.84
19.47
10.45
16.79
19.10
25
0.32
EPS₹
1.11
1.16
1.26
1.23
1.12
1.14
1.04
1.02
0.95
0.95
0.35
(3.22%)
(2.07%)
—
2.24
EPS growth%
20.56
20.54
22.44
21.20
23.39
22.24
22.16
19.25
21.53
22.07
25.38
22.07
21.80
91
1.42
Bookvalue per sh₹
2.25
2.67
2.82
3.39
3.78
4.29
4.43
5.34
6.14
6.22
0.35
10.47%
11.19%
—
0.96
FCF per share₹
1.05
1.02
1.10
1.04
0.96
1.06
1.08
1.13
1.24
1.29
1.91
6.12%
2.10%
—
1.32
Dividend per sh₹
0.90
1.06
1.07
1.08
1.16
1.13
1.26
1.33
1.50
1.49
1.01
5.12%
6.44%
—
8.32
Div yield (avg)%
16.01
18.69
18.19
16.17
16.94
16.69
14.70
12.82
13.89
15.74
16.85
14.70
16.09
60
21.46
Payout ratio%
9.33
10.87
10.76
10.16
7.96
6.33
8.33
8.52
9.38
11.07
24.10
8.52
9.36
40
55.92
Shares (diluted)M
59.40
56.66
50.69
47.60
44.22
45.93
44.67
43.29
40.50
44.97
54.24
0.33%
(2.86%)
69
5.69
Buyback yield%
22.40
21.36
21.87
22.11
24.77
24.62
25.01
26.36
26.17
23.69
23.65
25.01
24.16
59
1.669
D/E ratiox
0.109
0.105
0.108
0.098
0.103
0.094
0.097
0.087
0.083
0.092
0.805
0.092
0.097
40
129.8
Enterprise value₹M
119.2
121.8
127.9
123.9
120.7
109.2
122.5
115.3
130.6
127.5
90.51
1.11%
1.21%
24
0.262
LT debt₹B
0.439
0.513
0.508
0.572
0.573
0.659
0.778
0.920
1.089
1.053
0.212
12.92%
10.12%
41
Revenue
₹220.6M
4.48%
1.00×
Cost of revenue
₹123.3M
4.43%
1.00×
Operating expenses
₹27.44M
4.96%
1.05×
Property and equipment
16.24%
Goodwill & intangibles
14.93%