49.85
Revenue₹M
85.68
90.29
95.31
100.0
107.2
115.9
124.4
134.5
142.5
150.4
54.04
7.01%
6.40%
91
4.68
Revenue growth%
14.46
14.64
15.90
16.49
18.66
20.45
20.58
20.52
17.71
18.90
29.69
20.45
18.18
68
18.49
Gross margin%
0.40
1.85
4.26
6.24
3.69
3.56
4.35
4.26
4.18
2.22
2.85
4.18
3.93
74
23.13
Operating margin%
0.40
0.86
3.54
3.76
4.79
2.50
0.52
2.85
3.45
3.98
9.58
2.85
3.15
55
18.65
Net margin%
18.59
16.14
16.28
14.45
17.25
14.60
14.61
12.45
11.53
10.49
24.08
12.45
14.61
32
11.74
P/E ratio (avg)x
31.24
30.22
32.01
33.04
35.48
36.07
39.57
44.23
47.98
49.13
22.68
44.23
35.77
41
13.78
EV/EBITx
23.21
22.62
21.68
20.25
21.51
18.99
18.66
17.05
14.89
16.03
18.11
17.05
19.62
70
16.50
FCF yield (avg)%
16.69
15.59
15.23
13.78
11.30
11.83
11.27
13.30
13.90
15.21
6.13
13.30
13.84
22
15.69
FCF margin%
14.36
14.72
15.91
13.58
15.13
15.27
15.45
12.95
13.49
14.01
24.83
14.01
14.54
83
0.586
FCF / Net incomex
0.182
0.163
0.175
0.188
0.173
0.167
0.155
0.145
0.145
0.142
1.435
0.145
0.165
94
9.89
ROIC%
24.49
21.71
20.33
19.59
17.81
16.91
19.21
20.65
19.50
21.96
3.29
19.50
19.96
53
27.68
Return on equity%
18.32
15.81
16.14
13.88
11.44
9.44
12.33
13.15
11.81
12.57
24.38
12.33
12.86
17
9.35
Return on assets%
20.61
20.42
18.27
15.55
15.82
17.21
16.04
15.48
14.22
11.88
22.95
15.48
15.93
18
8.17
EPS₹
7.11
8.14
7.70
8.26
7.86
8.22
8.32
9.07
9.66
8.89
8.37
2.48%
1.88%
—
12.04
EPS growth%
14.58
12.63
12.24
13.25
10.36
10.99
8.59
6.56
5.36
7.81
25.88
7.81
10.68
16
7.03
Bookvalue per sh₹
8.85
7.90
7.02
6.38
6.74
6.08
5.66
5.97
5.22
5.22
2.33
(4.99%)
(4.48%)
—
2.06
FCF per share₹
4.62
4.08
4.39
4.46
4.86
5.22
5.67
5.73
6.25
6.59
3.58
6.27%
4.67%
—
5.86
Dividend per sh₹
3.11
3.36
2.93
2.94
3.12
3.29
3.31
3.59
3.46
3.10
6.27
(0.14%)
—
—
2.50
Div yield (avg)%
4.17
3.45
2.21
4.97
4.72
4.01
4.05
2.18
0.40
1.77
15.07
2.18
3.73
79
25.50
Payout ratio%
8.71
8.23
9.46
6.83
5.39
4.70
7.16
9.38
8.23
8.28
14.54
8.23
8.23
59
10.50
Shares (diluted)M
11.10
11.60
11.49
11.73
11.65
9.968
10.71
10.23
10.56
9.178
10.42
(4.66%)
(1.13%)
65
13.81
Buyback yield%
18.28
20.73
18.39
20.32
21.90
20.83
21.27
23.48
21.72
22.90
26.01
21.72
21.05
68
0.963
D/E ratiox
0.760
0.785
0.906
1.056
1.153
1.159
1.286
1.248
1.240
1.485
0.361
1.248
1.156
82
107.0
Enterprise value₹M
29.89
32.61
35.23
37.15
35.57
38.14
42.30
45.17
43.54
44.18
83.45
4.43%
4.20%
76
112.4
LT debt₹M
60.75
56.79
57.79
52.57
59.02
53.69
57.66
65.25
71.19
73.00
28.23
4.34%
1.00%
56
Revenue
₹150.4M
6.40%
1.00×
Cost of revenue
₹85.76M
6.57%
1.02×
Operating expenses
₹36.29M
5.67%
0.93×
Goodwill & intangibles
16.65%