17.42
Revenue₹M
74.77
78.93
85.09
91.59
95.89
103.0
108.9
116.5
126.0
132.0
18.86
6.60%
6.35%
8
2.30
Revenue growth%
27.17
26.19
24.81
25.22
26.72
28.78
30.57
30.53
29.39
31.77
29.90
30.53
27.98
77
9.65
Gross margin%
25.67
23.89
26.85
27.13
24.57
24.18
23.71
24.46
24.31
25.30
28.36
24.31
24.52
29
7.56
Operating margin%
31.10
31.52
33.61
35.36
38.10
36.82
37.11
38.34
35.72
35.84
6.23
36.82
35.78
56
9.23
Net margin%
12.45
10.76
12.25
15.12
15.75
14.66
14.74
14.23
15.92
13.79
26.29
14.66
14.45
47
28.56
P/E ratio (avg)x
39.36
38.99
43.62
40.82
46.63
47.66
54.11
53.70
58.77
54.46
23.54
54.11
47.14
33
7.897
EV/EBITx
25.41
25.22
24.22
24.31
22.06
24.34
26.87
25.19
27.71
25.55
22.28
25.55
25.20
58
8.00
FCF yield (avg)%
19.43
18.99
16.05
17.74
17.44
17.17
14.24
12.88
14.21
12.54
12.96
14.21
16.61
8
11.89
FCF margin%
25.51
24.51
23.87
26.84
29.70
31.55
31.28
33.47
35.87
33.68
3.20
33.47
30.49
6
1.785
FCF / Net incomex
1.111
1.239
1.283
1.424
1.404
1.479
1.470
1.513
1.563
1.629
1.365
1.513
1.447
25
6.67
ROIC%
15.51
13.84
10.99
8.62
6.76
7.89
6.86
4.52
2.20
2.37
8.66
4.52
7.37
19
14.34
Return on equity%
17.58
19.91
18.78
16.39
15.37
16.20
17.66
16.75
17.26
18.86
13.88
17.26
17.42
55
26.82
Return on assets%
5.81
8.07
9.87
8.77
6.38
6.89
5.31
7.93
8.83
6.21
17.63
6.89
7.41
10
3.30
EPS₹
4.23
4.80
5.19
5.23
5.60
6.22
7.24
7.87
8.80
9.58
3.45
11.34%
9.18%
—
3.96
EPS growth%
18.23
15.48
12.93
14.92
12.60
11.79
10.65
11.62
13.05
13.98
9.51
11.79
12.99
63
10.67
Bookvalue per sh₹
4.67
5.21
5.44
5.66
5.41
5.18
5.68
5.64
6.03
5.85
11.22
1.57%
1.25%
—
11.41
FCF per share₹
15.05
16.66
16.47
18.79
20.57
20.68
22.91
22.51
23.88
24.81
9.62
3.82%
4.98%
—
8.54
Dividend per sh₹
5.87
6.82
7.15
6.61
6.62
7.00
7.03
8.00
7.55
7.72
2.17
3.11%
2.69%
—
3.57
Div yield (avg)%
17.85
17.77
16.94
16.80
14.98
15.26
13.94
12.86
12.53
11.80
17.09
12.86
15.12
9
23.20
Payout ratio%
30.38
31.67
34.00
31.67
30.09
32.25
34.43
36.29
35.75
34.88
12.96
34.88
33.13
56
8.306
Shares (diluted)M
11.78
13.37
13.26
14.38
14.43
15.54
14.56
15.06
14.16
12.81
8.538
(2.35%)
0.31%
37
6.60
Buyback yield%
5.10
3.84
3.94
6.03
3.67
2.25
0.56
0.49
1.40
0.40
3.54
0.56
2.96
66
0.675
D/E ratiox
0.505
0.488
0.510
0.454
0.444
0.466
0.474
0.436
0.476
0.495
0.392
0.474
0.475
19
52.83
Enterprise value₹M
12.02
13.46
14.02
14.49
16.18
17.72
18.77
19.62
19.36
20.24
29.14
4.58%
6.17%
6
120.5
LT debt₹M
215.3
250.5
288.5
336.5
405.1
413.5
425.6
494.1
580.6
623.2
58.16
9.00%
11.73%
87
Revenue
₹132.0M
6.35%
1.00×
Cost of revenue
₹68.03M
6.36%
1.00×
Operating expenses
₹23.78M
5.82%
0.95×
Cash and investments
19.08%