19.96
Revenue₹M
35.19
38.48
41.85
44.79
47.61
50.84
56.14
60.61
66.93
71.73
22.04
8.54%
8.11%
53
18.30
Revenue growth%
19.92
22.57
22.45
25.28
26.88
27.68
30.48
28.00
25.66
25.75
8.82
27.68
25.71
56
24.48
Gross margin%
16.86
15.65
12.72
13.03
10.40
8.20
10.43
8.35
7.50
10.37
13.74
8.35
10.42
6
27.98
Operating margin%
20.44
22.32
20.69
19.40
21.67
19.09
20.69
17.75
15.07
18.06
29.19
18.06
19.92
62
17.37
Net margin%
11.02
12.72
14.75
12.51
10.28
12.91
13.21
14.55
12.37
11.27
27.61
12.91
12.61
93
18.47
P/E ratio (avg)x
29.79
33.39
35.96
42.15
40.26
47.01
46.57
45.27
52.53
50.91
19.25
47.01
43.71
30
20.19
EV/EBITx
34.65
37.31
39.81
44.10
42.66
43.39
42.02
39.54
46.31
45.04
18.89
43.39
42.34
19
6.63
FCF yield (avg)%
2.12
0.40
1.66
3.14
4.00
6.48
8.77
5.99
4.88
2.09
15.73
5.99
3.57
84
19.17
FCF margin%
28.39
27.39
25.44
27.61
29.16
28.02
25.14
25.65
25.62
24.80
18.88
25.62
26.52
63
0.707
FCF / Net incomex
0.827
0.814
0.790
0.775
0.856
0.886
0.920
1.055
1.045
1.102
1.497
1.045
0.871
34
3.27
ROIC%
12.13
12.86
10.28
8.91
7.20
7.64
10.44
10.47
8.70
6.14
11.03
8.70
9.60
44
8.01
Return on equity%
30.84
29.68
28.90
28.07
27.64
24.70
26.75
27.38
27.38
26.13
21.86
26.75
27.51
50
28.95
Return on assets%
0.40
0.98
1.42
0.45
0.40
0.40
3.06
0.40
0.40
0.40
19.83
0.40
0.40
43
54.85
EPS₹
50.00
48.17
40.68
42.20
38.81
33.48
32.44
32.69
34.28
33.23
59.27
(3.06%)
(5.15%)
—
13.50
EPS growth%
12.26
14.25
16.83
18.83
19.84
21.03
21.97
21.62
22.96
25.72
13.98
21.97
20.43
8
52.40
Bookvalue per sh₹
70.45
66.45
74.53
78.17
88.84
84.66
87.14
83.55
76.36
83.80
40.22
(1.16%)
1.74%
—
60.61
FCF per share₹
37.35
42.17
49.21
54.38
65.19
76.25
85.96
102.80
109.36
125.68
31.56
14.03%
13.87%
—
16.13
Dividend per sh₹
39.42
40.09
43.71
39.83
41.96
36.86
33.55
31.77
33.22
36.93
14.87
(2.52%)
(0.35%)
—
12.37
Div yield (avg)%
28.00
30.94
33.28
30.58
33.51
36.18
33.48
32.72
31.06
32.54
28.61
32.72
32.63
94
22.06
Payout ratio%
15.41
16.41
17.75
19.43
19.91
18.19
19.43
18.59
19.45
18.85
28.57
18.85
18.72
57
0.637
Shares (diluted)M
0.751
0.726
0.817
0.841
0.936
0.911
0.871
0.879
0.915
1.042
0.651
2.18%
4.23%
79
16.73
Buyback yield%
25.17
25.08
23.11
20.61
18.08
15.95
15.05
13.24
13.19
12.62
11.83
13.24
17.01
64
1.248
D/E ratiox
0.860
0.794
0.766
0.664
0.625
0.649
0.597
0.520
0.465
0.439
0.550
0.520
0.637
28
30.11
Enterprise value₹M
8.606
9.268
9.618
9.949
9.437
8.645
9.082
8.435
7.223
7.570
5.906
(4.31%)
(2.64%)
86
42.94
LT debt₹M
51.29
55.76
58.26
62.34
60.48
65.53
77.73
88.06
98.81
105.4
9.841
11.75%
8.28%
59
Revenue
₹71.73M
8.11%
1.00×
Cost of revenue
₹38.99M
7.78%
0.97×
Operating expenses
₹17.20M
8.53%
1.04×
Cash and investments
20.19%