13.73
Revenue₹M
70.09
76.24
81.90
88.21
93.75
99.57
110.4
119.7
130.8
144.5
14.53
9.04%
8.33%
61
22.94
Revenue growth%
28.66
30.19
32.78
33.48
36.29
38.81
36.18
34.74
34.89
32.95
15.71
34.89
34.11
72
22.71
Gross margin%
27.08
29.76
28.14
25.82
28.39
30.40
30.41
31.75
30.36
32.54
8.20
30.41
30.06
31
7.42
Operating margin%
8.78
8.62
6.19
3.71
5.58
6.24
5.99
5.62
6.45
8.13
22.66
6.24
6.22
63
28.29
Net margin%
31.67
30.58
29.44
31.40
34.01
31.55
31.33
28.71
27.72
27.93
22.17
28.71
30.95
14
30.96
P/E ratio (avg)x
35.64
40.89
39.87
47.40
48.14
49.66
48.75
57.73
58.72
59.15
18.34
57.73
48.45
70
6.153
EV/EBITx
7.570
7.101
6.268
5.990
5.403
4.933
4.316
3.715
3.272
2.930
26.73
3.715
5.168
13
25.57
FCF yield (avg)%
16.73
14.24
12.82
12.21
9.45
6.63
4.53
6.13
4.92
3.56
17.95
4.92
8.04
50
11.21
FCF margin%
8.67
6.42
4.25
6.94
9.11
10.69
8.54
7.14
7.75
7.60
23.77
7.75
7.68
62
0.416
FCF / Net incomex
0.996
1.005
1.012
1.128
1.154
1.329
1.377
1.547
1.727
1.728
1.439
1.547
1.242
11
20.19
ROIC%
4.97
3.39
0.84
0.40
3.28
0.40
0.40
1.60
0.40
0.40
4.30
0.40
0.62
41
8.73
Return on equity%
6.61
6.95
6.74
6.41
4.83
3.38
2.69
1.43
1.45
0.40
5.11
1.45
4.11
81
5.29
Return on assets%
8.34
6.19
7.07
9.79
6.96
5.94
6.11
6.39
6.05
3.96
18.55
6.05
6.29
89
0.66
EPS₹
0.49
0.47
0.53
0.58
0.53
0.49
0.49
0.55
0.55
0.49
0.74
(1.29%)
0.31%
—
16.61
EPS growth%
18.51
19.32
16.36
15.50
16.99
16.02
13.59
11.21
13.49
13.47
13.17
13.49
15.76
16
0.45
Bookvalue per sh₹
0.25
0.26
0.26
0.27
0.27
0.28
0.28
0.32
0.36
0.42
0.39
9.23%
4.78%
—
0.70
FCF per share₹
1.11
1.13
1.29
1.31
1.41
1.44
1.50
1.48
1.69
1.66
0.79
3.36%
5.44%
—
0.33
Dividend per sh₹
0.35
0.33
0.32
0.34
0.35
0.38
0.35
0.39
0.39
0.37
0.43
1.06%
0.74%
—
28.00
Div yield (avg)%
25.03
24.55
27.28
26.40
27.06
29.81
30.48
29.64
28.04
25.75
12.93
29.64
27.17
29
16.02
Payout ratio%
3.04
2.19
0.40
0.40
0.40
0.41
0.40
2.24
2.00
0.40
5.94
0.41
0.40
68
61.15
Shares (diluted)M
82.46
83.50
84.65
97.60
94.22
107.3
121.8
140.0
162.8
190.2
62.46
15.08%
8.29%
12
20.57
Buyback yield%
14.92
15.88
16.19
13.49
11.34
11.05
12.67
11.81
13.88
11.14
26.42
11.81
13.08
47
1.271
D/E ratiox
1.949
2.160
2.257
2.367
2.441
2.630
2.447
2.342
2.553
2.908
1.719
2.553
2.404
22
46.34
Enterprise value₹M
42.26
42.69
46.23
55.32
55.49
64.11
70.51
73.87
70.95
81.08
82.12
7.88%
8.65%
25
114.9
LT debt₹M
6.054
6.383
6.787
6.484
6.228
6.416
6.406
5.854
6.200
6.174
126.9
(0.17%)
(0.87%)
41
Revenue
₹144.5M
8.33%
1.00×
Cost of revenue
₹92.67M
8.28%
1.00×
Operating expenses
₹29.09M
8.02%
0.97×
Cash and investments
17.87%