25.63
Revenue₹M
36.48
38.01
39.33
40.72
41.46
41.67
43.15
44.29
44.62
45.25
28.08
1.76%
2.27%
27
4.72
Revenue growth%
26.57
29.30
27.16
26.33
25.41
24.66
22.46
24.03
22.98
21.18
4.30
22.98
25.03
65
7.09
Gross margin%
30.83
32.57
34.03
31.53
30.13
32.15
31.35
29.93
29.65
31.36
12.37
31.35
31.35
31
2.23
Operating margin%
10.83
11.79
13.07
11.59
11.45
8.53
11.44
10.85
10.64
9.35
24.91
10.64
11.14
83
27.15
Net margin%
33.89
35.11
32.43
35.27
34.38
33.92
31.72
28.82
27.20
24.80
15.47
28.82
33.16
82
16.78
P/E ratio (avg)x
24.19
27.27
26.16
29.84
34.53
36.06
41.40
44.52
41.64
46.60
21.27
41.64
35.30
57
23.39
EV/EBITx
9.963
10.30
12.25
12.74
14.44
14.91
17.53
18.72
18.57
20.89
11.36
18.57
14.67
28
23.10
FCF yield (avg)%
13.81
16.23
17.51
15.63
18.14
15.88
17.31
14.44
14.93
16.81
3.86
15.88
16.06
44
2.50
FCF margin%
20.05
22.85
22.95
22.98
20.82
22.65
23.30
26.28
24.36
26.79
28.22
24.36
22.97
60
1.341
FCF / Net incomex
0.650
0.598
0.655
0.693
0.633
0.602
0.552
0.596
0.610
0.628
1.131
0.602
0.619
40
27.25
ROIC%
8.16
6.02
8.81
8.34
5.74
7.53
8.56
6.30
5.39
2.80
10.24
6.30
6.92
7
8.35
Return on equity%
14.47
14.02
14.96
12.81
12.94
13.17
15.14
15.19
17.97
16.91
2.17
15.19
14.71
33
2.69
Return on assets%
26.14
26.88
25.67
26.55
29.06
31.23
30.21
30.83
30.17
33.04
21.62
30.83
29.62
67
0.28
EPS₹
0.40
0.44
0.49
0.56
0.64
0.72
0.74
0.80
0.87
0.92
0.31
7.74%
9.34%
—
18.66
EPS growth%
21.57
19.08
16.09
13.41
10.54
11.50
13.73
15.45
18.10
16.59
12.05
15.45
15.77
38
0.32
Bookvalue per sh₹
0.08
0.09
0.10
0.10
0.11
0.12
0.12
0.12
0.13
0.14
0.23
5.13%
5.97%
—
0.20
FCF per share₹
0.33
0.34
0.40
0.44
0.50
0.52
0.53
0.57
0.66
0.68
0.34
6.38%
9.30%
—
0.20
Dividend per sh₹
0.27
0.27
0.31
0.37
0.38
0.44
0.48
0.56
0.66
0.76
0.12
14.61%
11.82%
—
28.44
Div yield (avg)%
20.65
17.89
20.67
19.06
21.35
22.42
25.09
22.17
23.05
22.41
13.58
22.42
21.76
75
2.93
Payout ratio%
5.08
6.94
5.45
5.86
3.77
1.97
3.87
2.01
0.40
0.47
16.05
1.97
3.82
85
75.58
Shares (diluted)M
131.3
143.5
165.1
167.6
181.4
215.4
209.5
211.1
225.8
254.7
75.14
7.03%
6.63%
6
8.11
Buyback yield%
8.81
11.10
10.64
7.91
5.31
4.50
4.25
3.17
5.22
2.39
9.65
4.25
5.26
80
1.042
D/E ratiox
1.959
1.914
1.995
2.292
2.365
2.342
2.809
2.973
3.453
3.586
1.329
2.973
2.353
10
14.49
Enterprise value₹M
35.34
35.14
38.47
39.04
42.88
45.88
52.27
57.23
64.24
70.82
6.245
10.55%
6.65%
79
21.89
LT debt₹M
6.308
6.874
6.455
6.489
5.822
6.266
6.208
5.753
5.601
5.962
7.249
0.48%
(1.72%)
12
Revenue
₹45.25M
2.27%
1.00×
Cost of revenue
₹22.00M
3.01%
1.07×
Operating expenses
₹8.439M
1.38%
0.92×
Goodwill & intangibles
17.17%