75.52
Revenue₹M
84.66
93.38
103.5
114.6
126.8
138.6
152.7
167.9
185.2
196.5
80.36
9.17%
9.75%
81
20.46
Revenue growth%
3.57
1.45
0.66
0.40
0.40
0.40
0.40
0.40
2.84
5.61
13.03
0.40
0.53
16
8.49
Gross margin%
5.71
6.66
9.51
7.48
7.89
7.96
5.16
5.65
4.91
3.24
10.26
5.16
6.18
44
19.55
Operating margin%
7.14
5.96
8.30
6.95
9.45
10.85
8.28
8.10
10.74
13.61
29.31
10.74
8.29
92
7.16
Net margin%
15.08
17.80
16.41
16.23
13.94
12.90
11.86
10.38
8.08
5.86
6.81
10.38
13.42
85
12.16
P/E ratio (avg)x
13.57
15.06
14.22
12.71
12.31
11.42
12.40
12.35
12.88
12.71
20.74
12.40
12.71
88
9.017
EV/EBITx
50.85
47.70
48.88
56.58
54.51
52.43
49.79
57.92
55.09
60.37
27.26
55.09
53.47
90
22.36
FCF yield (avg)%
10.35
9.52
7.96
5.30
5.79
6.01
4.63
6.44
4.76
6.74
19.21
6.01
6.23
88
8.07
FCF margin%
13.45
10.82
12.28
9.44
9.85
8.95
8.89
11.11
11.36
13.07
5.79
11.11
10.96
34
0.543
FCF / Net incomex
1.143
1.198
1.361
1.307
1.338
1.286
1.360
1.407
1.600
1.899
0.858
1.407
1.349
52
21.62
ROIC%
23.26
20.95
21.44
23.81
26.20
25.81
26.88
24.25
24.90
27.03
17.14
25.81
24.58
25
13.56
Return on equity%
11.43
11.56
13.43
15.05
16.24
14.35
15.72
13.16
13.16
13.22
29.19
13.22
13.32
47
12.16
Return on assets%
24.37
24.44
25.04
22.20
22.13
20.99
20.11
20.41
18.96
18.23
13.20
20.11
21.56
21
5.60
EPS₹
10.72
10.75
10.34
11.90
11.77
12.03
11.73
11.64
12.80
12.93
5.98
1.90%
3.25%
—
22.48
EPS growth%
18.17
17.28
15.93
14.73
15.07
13.62
14.21
15.14
14.04
12.87
21.96
14.04
14.90
75
2.07
Bookvalue per sh₹
8.61
9.49
10.51
11.98
13.32
13.78
13.91
14.90
17.85
19.41
9.49
7.83%
10.26%
—
9.36
FCF per share₹
14.29
15.98
17.99
20.99
24.69
27.42
30.67
32.53
38.83
42.64
6.22
11.55%
11.90%
—
10.45
Dividend per sh₹
5.07
4.57
5.03
5.22
5.78
5.62
6.08
5.78
5.66
5.03
8.72
(2.74%)
(0.98%)
—
6.94
Div yield (avg)%
4.09
4.05
3.49
1.79
4.26
5.13
3.59
2.91
1.92
4.00
5.63
3.59
3.79
53
29.26
Payout ratio%
7.56
8.85
9.32
8.32
8.92
8.17
9.71
9.47
11.15
9.69
19.58
9.69
9.12
93
5.188
Shares (diluted)M
6.078
6.230
6.745
6.083
6.556
7.354
6.727
6.449
6.422
6.737
5.060
0.55%
0.17%
44
28.81
Buyback yield%
19.80
19.27
17.04
19.89
20.44
21.26
20.07
20.21
22.26
20.67
19.17
20.67
20.14
59
0.654
D/E ratiox
1.373
1.295
1.139
1.247
1.299
1.415
1.535
1.469
1.548
1.499
1.440
1.499
1.394
81
10.27
Enterprise value₹M
146.0
150.0
164.1
156.4
157.9
159.1
174.7
194.3
186.2
174.6
81.76
2.03%
2.50%
87
60.75
LT debt₹M
97.60
105.5
107.4
93.66
102.1
95.51
83.45
71.79
76.21
69.96
86.00
(7.29%)
(4.59%)
54
Revenue
₹196.5M
9.75%
1.00×
Cost of revenue
₹115.1M
9.38%
0.97×
Operating expenses
₹38.97M
10.37%
1.06×
Cash and investments
18.13%