86.16
Revenue₹M
58.78
62.21
65.13
69.81
74.81
79.70
82.31
89.00
92.56
96.65
93.98
5.26%
5.83%
31
14.68
Revenue growth%
17.50
16.53
18.61
17.84
17.97
18.55
20.45
21.11
20.50
21.86
15.93
20.50
18.58
32
8.40
Gross margin%
19.45
17.18
16.03
15.35
12.70
12.27
13.24
10.98
8.51
11.49
25.98
11.49
12.97
43
14.18
Operating margin%
21.51
19.06
17.62
19.44
20.65
22.00
20.07
21.62
20.26
21.50
18.85
21.50
20.45
25
21.10
Net margin%
22.78
22.14
25.01
27.52
27.81
29.65
30.71
31.27
33.06
35.99
23.83
31.27
28.73
47
28.91
P/E ratio (avg)x
15.25
13.37
12.17
10.64
10.71
9.134
9.275
8.105
7.849
7.704
12.03
8.105
9.959
47
15.92
EV/EBITx
57.06
59.79
70.47
81.46
91.64
93.47
106.0
112.5
112.1
108.3
21.25
108.3
92.56
10
5.94
FCF yield (avg)%
19.70
19.00
16.33
18.95
17.57
15.18
15.57
12.87
10.39
12.40
24.04
12.87
15.95
74
28.42
FCF margin%
2.45
4.83
7.44
5.96
5.30
3.67
4.68
3.75
6.41
7.89
10.60
4.68
5.06
48
1.231
FCF / Net incomex
0.375
0.406
0.365
0.385
0.380
0.388
0.347
0.376
0.415
0.420
0.597
0.388
0.382
53
8.87
ROIC%
9.40
8.59
7.00
6.95
7.38
5.44
3.91
1.68
4.39
4.57
23.16
4.39
6.19
92
10.08
Return on equity%
3.94
2.39
1.85
3.15
3.53
0.83
2.36
1.84
2.67
1.73
25.26
1.84
2.38
80
24.98
Return on assets%
12.06
12.34
10.39
11.95
10.01
8.76
5.87
5.11
5.40
6.58
21.65
5.87
9.39
80
2.99
EPS₹
4.18
4.42
4.96
5.21
4.63
4.96
5.52
5.56
5.20
4.64
3.10
0.08%
1.28%
—
15.28
EPS growth%
18.50
16.35
18.86
18.40
16.20
15.82
13.85
14.60
14.12
14.33
14.58
14.33
16.01
52
2.38
Bookvalue per sh₹
2.62
2.89
3.03
3.29
3.36
3.77
4.06
3.66
3.41
3.43
2.72
0.41%
3.22%
—
4.39
FCF per share₹
5.21
5.77
6.42
6.85
7.31
7.73
8.99
10.71
11.39
12.16
3.53
10.70%
10.10%
—
2.21
Dividend per sh₹
6.71
7.60
7.80
8.94
8.96
9.55
9.07
9.57
10.12
9.26
4.27
0.65%
3.97%
—
14.26
Div yield (avg)%
27.71
29.17
29.97
29.88
27.59
25.14
23.96
21.14
21.30
22.64
25.27
22.64
26.36
39
5.69
Payout ratio%
14.07
13.96
11.93
10.39
9.47
12.06
10.62
11.26
9.60
9.03
29.41
10.62
10.94
37
4.878
Shares (diluted)M
10.26
11.06
12.66
13.72
16.24
16.53
18.25
20.81
21.75
22.81
4.806
7.02%
10.26%
29
21.48
Buyback yield%
29.42
27.58
28.50
28.62
28.00
28.24
29.39
30.01
28.33
28.13
25.82
28.33
28.41
73
1.125
D/E ratiox
0.495
0.512
0.495
0.481
0.481
0.493
0.524
0.498
0.468
0.496
1.124
0.496
0.495
13
78.67
Enterprise value₹M
57.59
66.77
78.90
77.93
80.92
88.78
95.98
98.24
96.64
106.0
81.78
5.55%
7.07%
33
36.89
LT debt₹M
64.87
65.48
61.52
63.66
65.53
72.28
75.38
86.65
86.18
84.37
75.50
5.18%
2.55%
80
Revenue
₹96.65M
5.83%
1.00×
Cost of revenue
₹61.30M
6.09%
1.02×
Operating expenses
₹14.68M
6.08%
1.02×
Goodwill & intangibles
15.99%