27.32
Revenue₹M
35.39
38.09
41.54
44.26
46.93
50.33
54.35
59.14
63.41
67.55
29.74
7.56%
7.44%
33
24.76
Revenue growth%
21.79
22.00
21.92
19.73
17.67
18.58
17.06
15.02
15.60
15.66
10.93
15.66
18.13
79
27.39
Gross margin%
7.27
6.80
3.84
0.95
0.40
0.40
1.20
0.40
0.40
2.46
8.92
0.40
1.07
63
5.62
Operating margin%
11.59
14.41
16.99
18.16
16.17
14.00
16.24
13.86
12.67
12.21
23.01
13.86
14.20
44
27.61
Net margin%
5.94
7.63
6.91
6.21
8.73
9.67
7.99
9.83
9.07
9.06
20.90
9.07
8.36
59
6.462
P/E ratio (avg)x
43.71
48.27
44.10
43.22
42.45
47.74
54.24
56.45
59.41
56.88
17.98
56.45
48.01
55
13.33
EV/EBITx
43.24
44.75
48.38
56.71
65.47
75.28
77.83
90.69
97.07
101.8
25.77
90.69
70.38
8
28.17
FCF yield (avg)%
26.17
23.59
20.95
21.31
19.11
17.81
15.79
17.46
19.36
20.07
7.01
17.81
19.72
70
10.23
FCF margin%
14.24
12.28
14.85
11.90
14.47
16.52
17.92
19.92
18.30
16.60
22.13
17.92
15.68
72
0.858
FCF / Net incomex
0.970
0.989
1.077
1.266
1.444
1.661
1.827
1.843
1.971
2.038
0.500
1.843
1.553
71
3.38
ROIC%
24.11
25.71
25.46
23.34
25.05
25.72
23.32
22.74
22.57
22.88
28.21
22.88
23.72
25
12.68
Return on equity%
23.42
22.18
24.37
26.58
26.17
26.42
24.89
23.12
24.04
26.85
10.08
24.89
24.63
75
2.34
Return on assets%
14.68
12.08
12.70
12.86
12.78
11.53
8.87
6.10
7.31
6.74
17.15
7.31
11.81
53
0.69
EPS₹
1.07
1.15
1.19
1.13
1.29
1.46
1.46
1.56
1.55
1.62
0.74
4.72%
5.01%
—
6.19
EPS growth%
14.36
13.34
12.52
13.74
15.24
15.29
13.44
16.03
13.67
11.25
19.06
13.67
13.70
91
0.72
Bookvalue per sh₹
1.64
1.78
1.65
1.62
1.74
1.93
1.77
1.65
1.48
1.42
1.47
(3.97%)
(1.40%)
—
0.89
FCF per share₹
1.21
1.15
1.12
1.10
0.96
0.85
0.91
0.77
0.74
0.65
1.52
(7.44%)
(7.32%)
—
0.97
Dividend per sh₹
0.38
0.36
0.38
0.39
0.35
0.36
0.31
0.33
0.32
0.27
0.67
(4.87%)
(4.33%)
—
28.23
Div yield (avg)%
20.14
21.70
20.37
20.39
22.85
23.56
25.63
28.00
27.71
26.55
16.02
26.55
23.20
47
23.22
Payout ratio%
31.52
30.50
27.88
27.49
29.54
29.46
30.22
28.27
31.21
33.68
4.94
30.22
29.88
29
28.05
Shares (diluted)M
41.78
40.03
45.97
46.66
53.72
63.17
69.14
71.91
71.28
74.92
27.35
6.88%
6.57%
27
12.79
Buyback yield%
18.18
17.11
19.19
17.84
19.01
21.95
23.98
22.30
22.28
21.34
29.46
22.28
20.26
73
1.211
D/E ratiox
1.435
1.551
1.640
1.615
1.804
1.887
1.943
2.048
2.012
2.224
1.676
2.012
1.846
7
51.82
Enterprise value₹M
21.38
21.01
22.46
25.56
24.57
26.56
29.63
32.43
36.30
37.04
72.21
8.56%
7.06%
45
32.56
LT debt₹M
89.82
105.3
115.3
125.9
149.0
163.0
170.0
200.3
239.2
262.9
30.54
12.03%
11.52%
68
Revenue
₹67.55M
7.44%
1.00×
Cost of revenue
₹34.70M
7.32%
0.99×
Operating expenses
₹11.10M
7.34%
0.99×