9.329
Revenue₹M
76.26
80.69
84.94
91.96
96.98
101.0
108.7
114.1
122.8
127.9
10.16
5.69%
5.74%
56
27.08
Revenue growth%
12.84
11.05
11.67
13.64
13.02
14.62
15.78
16.13
16.12
18.41
10.15
16.12
14.13
62
25.51
Gross margin%
12.57
14.47
15.69
17.05
15.11
15.53
16.96
14.76
14.19
14.89
29.73
14.89
15.00
36
8.25
Operating margin%
6.95
7.97
6.79
9.46
8.07
7.06
5.77
3.80
6.29
4.46
29.77
5.77
6.87
48
27.31
Net margin%
11.84
13.37
13.23
16.22
13.40
15.06
15.54
14.99
17.83
17.73
11.44
15.54
15.03
86
8.795
P/E ratio (avg)x
8.378
9.321
8.765
8.526
9.290
9.418
9.813
8.987
8.235
8.504
32.62
8.987
8.876
10
31.73
EV/EBITx
11.44
12.29
12.64
12.46
12.49
11.24
9.951
9.695
10.40
11.21
26.08
10.40
11.34
39
17.75
FCF yield (avg)%
5.95
3.39
4.33
6.68
6.26
4.77
7.12
7.25
9.53
12.30
24.68
7.25
6.47
50
29.18
FCF margin%
0.61
1.52
0.40
0.40
0.40
0.40
2.94
5.42
7.00
5.63
18.49
5.42
1.07
20
1.143
FCF / Net incomex
0.908
0.906
0.804
0.724
0.661
0.651
0.641
0.609
0.609
0.609
0.490
0.609
0.656
74
15.16
ROIC%
14.39
17.22
15.29
13.95
12.20
9.50
12.06
15.02
13.70
16.35
19.97
13.70
14.17
15
20.22
Return on equity%
21.72
22.97
20.55
21.29
19.08
17.64
15.68
16.82
13.85
14.23
16.75
15.68
18.36
11
27.28
Return on assets%
15.36
15.98
14.11
13.11
14.72
17.31
14.42
14.41
14.09
15.62
9.81
14.42
14.57
58
3.60
EPS₹
6.19
6.60
6.26
6.57
7.05
7.41
8.10
9.05
8.93
8.14
3.70
2.92%
3.81%
—
4.36
EPS growth%
22.54
22.62
23.01
20.19
17.64
15.42
13.46
14.06
14.09
16.83
5.02
14.09
17.23
33
2.18
Bookvalue per sh₹
3.05
3.33
3.26
3.27
3.65
4.06
3.82
4.04
3.94
4.09
3.01
2.32%
2.97%
—
4.58
FCF per share₹
3.00
3.02
2.84
2.44
2.19
2.38
2.09
2.23
1.98
2.11
1.32
(0.81%)
(4.00%)
—
3.78
Dividend per sh₹
3.18
3.71
3.79
3.77
4.03
3.91
4.23
4.38
5.17
5.68
2.81
7.13%
6.31%
—
4.21
Div yield (avg)%
2.35
1.84
1.26
1.19
0.59
1.74
3.86
3.76
6.61
8.10
5.27
3.86
2.10
7
19.62
Payout ratio%
27.60
28.28
29.45
26.59
28.89
29.17
27.14
29.56
29.98
27.93
6.15
29.17
28.58
93
5.274
Shares (diluted)M
6.200
6.543
6.373
7.164
8.026
7.923
8.648
8.578
9.552
10.51
5.089
5.53%
6.57%
9
27.67
Buyback yield%
29.16
30.15
31.20
30.10
30.46
29.80
30.95
33.04
34.49
32.53
22.05
32.53
30.70
39
1.677
D/E ratiox
2.352
2.613
2.929
2.844
3.271
3.620
3.789
4.231
4.938
5.365
0.365
4.231
3.446
13
76.00
Enterprise value₹M
124.0
142.7
146.6
150.0
157.2
173.2
180.7
177.4
182.9
174.8
78.12
2.15%
4.39%
57
26.04
LT debt₹M
28.98
26.82
25.80
23.35
24.30
25.50
24.57
21.78
21.29
20.16
20.88
(3.67%)
(4.17%)
91
Revenue
₹127.9M
5.74%
1.00×
Cost of revenue
₹54.68M
5.40%
0.97×
Operating expenses
₹27.80M
5.53%
0.98×
Goodwill & intangibles
19.21%
Cash and investments
18.92%