22.57
Revenue₹M
23.50
24.56
26.20
27.04
28.24
30.24
31.43
33.64
34.66
36.98
24.01
5.54%
5.32%
88
13.62
Revenue growth%
22.12
21.73
21.38
24.25
27.10
27.57
26.02
25.36
24.67
27.48
4.89
26.02
25.01
17
25.74
Gross margin%
9.56
11.52
9.15
7.44
5.88
3.61
4.82
5.17
4.63
1.85
24.73
4.63
5.52
51
17.38
Operating margin%
13.68
14.37
15.41
14.48
15.36
13.75
12.79
14.21
14.37
12.02
19.10
13.75
14.29
74
7.11
Net margin%
19.06
18.05
16.77
16.61
13.98
12.29
13.25
13.70
11.44
9.34
23.37
12.29
13.84
30
9.835
P/E ratio (avg)x
24.34
24.42
24.64
24.84
25.08
22.83
21.99
20.40
19.15
19.21
18.68
20.40
23.58
94
18.66
EV/EBITx
32.14
37.94
42.66
48.64
49.46
54.98
59.64
63.69
68.59
69.02
30.21
63.69
52.22
45
15.53
FCF yield (avg)%
14.27
15.74
18.35
15.98
14.34
16.18
13.58
15.77
13.79
14.83
16.92
14.83
15.28
73
8.76
FCF margin%
2.46
4.65
5.78
7.23
5.73
4.88
2.95
5.68
2.79
5.76
24.17
4.88
5.28
37
0.178
FCF / Net incomex
1.789
1.837
1.998
2.085
2.461
2.365
2.564
2.759
3.167
3.388
0.178
2.759
2.413
79
15.27
ROIC%
19.72
18.59
16.09
15.60
12.60
13.02
15.66
13.21
15.45
14.83
12.83
14.83
15.52
87
8.47
Return on equity%
10.09
11.72
10.78
8.79
6.85
5.50
2.61
5.10
3.98
4.60
23.23
4.60
6.18
76
9.98
Return on assets%
25.52
26.30
27.37
26.18
27.03
28.84
30.07
31.96
34.66
31.87
27.02
31.87
28.11
51
2.72
EPS₹
1.60
1.81
1.69
1.64
1.55
1.70
1.62
1.55
1.63
1.83
2.87
3.41%
2.15%
—
14.45
EPS growth%
16.92
17.82
18.52
17.54
17.78
15.73
13.32
10.88
8.65
10.76
19.60
10.88
16.32
73
2.12
Bookvalue per sh₹
2.95
2.99
3.52
3.64
4.33
4.78
4.80
4.73
5.16
5.08
1.96
3.25%
6.55%
—
2.54
FCF per share₹
3.48
4.11
4.00
4.19
4.43
5.15
5.41
5.73
5.89
6.13
2.81
6.73%
6.04%
—
0.57
Dividend per sh₹
4.44
4.31
4.28
4.38
4.71
5.22
5.49
5.94
6.21
6.15
1.49
5.49%
4.11%
—
12.22
Div yield (avg)%
30.99
30.93
31.62
32.59
32.58
30.03
30.24
32.94
35.11
35.33
8.52
32.94
32.10
42
3.76
Payout ratio%
5.47
6.47
6.00
3.68
4.22
1.33
2.34
0.81
0.97
0.40
26.00
0.97
3.01
31
2.984
Shares (diluted)M
6.000
6.516
6.647
7.577
7.708
7.856
8.485
9.801
11.24
11.47
2.981
8.27%
8.39%
29
4.78
Buyback yield%
15.91
14.73
16.96
18.72
16.18
18.21
18.82
16.88
14.36
13.91
10.95
16.88
16.53
29
1.688
D/E ratiox
1.673
1.746
1.819
1.718
1.710
1.771
1.676
1.471
1.396
1.372
0.138
1.471
1.693
93
27.46
Enterprise value₹M
15.30
13.63
13.75
14.92
15.15
14.70
15.43
15.60
15.83
14.90
26.69
(0.34%)
(0.12%)
47
9.116
LT debt₹M
13.38
12.99
13.25
13.34
14.02
12.11
12.13
11.04
11.44
10.68
24.60
(5.30%)
(2.57%)
9
Revenue
₹36.98M
5.32%
1.00×
Cost of revenue
₹25.89M
5.35%
1.00×
Operating expenses
₹4.689M
5.35%
1.00×
Goodwill & intangibles
17.13%