15.92
Revenue₹M
27.14
28.98
31.09
33.26
36.07
37.83
39.96
42.02
43.64
46.66
17.32
5.28%
6.25%
7
5.98
Revenue growth%
12.03
11.00
13.76
16.60
14.72
12.54
11.40
12.64
10.59
13.18
26.51
12.54
12.59
40
29.60
Gross margin%
31.42
31.94
31.06
30.49
30.70
30.32
31.84
33.86
36.80
34.86
15.94
33.86
31.63
56
27.54
Operating margin%
19.49
17.17
18.28
19.61
19.11
19.97
19.19
18.46
17.83
20.35
16.35
19.19
19.15
58
6.35
Net margin%
22.64
21.67
19.67
22.56
21.76
20.67
19.60
20.30
19.51
20.36
5.76
20.30
20.52
15
10.05
P/E ratio (avg)x
68.50
78.98
93.74
105.6
116.7
121.4
136.0
146.4
173.2
189.6
18.99
146.4
119.0
94
7.263
EV/EBITx
37.91
42.29
40.13
39.30
40.90
45.86
52.72
52.39
59.50
61.98
20.12
52.72
44.07
5
10.96
FCF yield (avg)%
16.30
14.18
14.28
13.04
11.34
13.51
14.01
12.67
12.17
15.05
21.88
13.51
13.76
58
26.12
FCF margin%
10.77
9.18
7.11
7.59
7.30
10.10
8.58
7.46
9.60
12.14
16.85
9.60
8.88
28
0.123
FCF / Net incomex
1.601
1.526
1.657
1.651
1.532
1.346
1.210
1.299
1.313
1.399
1.219
1.313
1.462
17
13.84
ROIC%
12.44
13.98
12.62
14.03
11.64
12.63
14.82
12.04
13.12
15.17
4.52
13.12
12.87
70
21.18
Return on equity%
16.18
14.63
16.38
15.42
13.80
12.76
10.90
12.45
13.15
10.16
13.00
12.45
13.48
8
8.57
Return on assets%
14.94
17.39
19.28
17.96
15.21
12.34
13.34
13.24
11.54
9.33
22.00
12.34
14.14
46
1.22
EPS₹
1.53
1.53
1.71
1.57
1.71
1.84
1.92
1.94
2.15
2.20
1.28
5.10%
4.56%
—
15.87
EPS growth%
16.52
14.88
12.51
15.07
13.15
10.52
11.64
10.67
8.18
7.84
12.09
10.52
12.08
54
2.45
Bookvalue per sh₹
1.72
1.80
1.61
1.65
1.50
1.36
1.28
1.39
1.30
1.40
1.18
(1.30%)
(1.06%)
—
1.97
FCF per share₹
2.36
2.22
2.57
2.60
2.93
3.30
3.16
3.70
3.59
3.58
2.18
4.06%
5.60%
—
1.20
Dividend per sh₹
0.58
0.54
0.60
0.61
0.60
0.65
0.74
0.68
0.65
0.58
2.61
(0.42%)
(0.82%)
—
15.68
Div yield (avg)%
15.61
14.55
14.38
13.37
10.41
11.20
11.75
14.71
17.61
16.53
7.78
14.71
14.47
83
12.76
Payout ratio%
12.74
14.08
15.73
14.73
15.51
13.90
13.11
14.81
14.37
16.11
9.53
14.37
14.55
85
17.20
Shares (diluted)M
24.27
28.89
28.62
28.26
33.86
37.85
38.85
46.64
45.64
51.74
17.07
8.85%
7.92%
31
27.61
Buyback yield%
24.80
27.39
29.06
29.94
28.35
30.57
27.93
24.94
21.99
21.16
17.10
24.94
27.66
64
0.190
D/E ratiox
2.179
2.408
2.337
2.562
2.813
2.856
2.784
2.860
3.081
3.050
1.225
2.860
2.798
29
48.17
Enterprise value₹M
43.26
40.10
37.66
38.60
42.75
42.99
46.07
46.58
42.14
45.19
12.11
1.12%
1.30%
15
36.39
LT debt₹M
90.40
89.54
99.25
103.8
118.7
140.7
146.4
150.3
180.3
202.5
20.59
11.27%
9.49%
19
Revenue
₹46.66M
6.25%
1.00×
Cost of revenue
₹27.37M
6.37%
1.01×
Operating expenses
₹10.18M
5.79%
0.96×
Property and equipment
17.66%