75.28
Revenue₹M
54.13
57.36
62.44
67.63
71.48
75.65
82.25
89.34
95.72
103.0
82.81
7.59%
7.43%
80
17.01
Revenue growth%
20.17
20.09
18.56
20.39
20.80
22.68
23.86
25.03
24.47
25.26
11.86
24.47
21.74
39
9.95
Gross margin%
9.17
8.93
9.83
7.68
4.83
2.59
1.94
4.63
2.00
2.88
5.27
2.59
4.73
86
6.86
Operating margin%
22.01
21.40
19.63
18.70
20.03
19.03
21.48
19.04
19.61
18.28
15.34
19.04
19.62
34
15.95
Net margin%
20.89
19.34
19.33
16.49
17.05
18.26
18.06
18.61
17.24
16.49
8.59
18.06
18.16
92
27.10
P/E ratio (avg)x
9.208
9.162
8.319
9.121
9.680
8.965
9.725
9.828
10.56
9.874
6.588
9.828
9.444
36
15.51
EV/EBITx
48.80
58.33
70.28
79.26
94.69
100.6
120.7
126.3
150.6
179.0
23.93
126.3
97.66
42
15.42
FCF yield (avg)%
16.50
18.24
18.70
21.08
23.51
26.46
29.02
27.16
27.13
28.53
28.21
27.16
24.98
89
28.37
FCF margin%
13.04
14.13
16.49
19.37
19.91
21.69
20.06
19.20
20.50
18.87
29.60
20.06
19.28
58
0.312
FCF / Net incomex
0.308
0.301
0.350
0.385
0.397
0.404
0.468
0.553
0.583
0.657
0.367
0.553
0.401
37
21.58
ROIC%
28.28
25.30
23.72
26.26
25.87
27.75
29.10
27.71
28.59
29.84
5.86
28.59
27.73
82
3.30
Return on equity%
22.30
24.40
24.44
24.79
26.09
27.97
30.39
32.80
32.48
34.40
23.44
32.48
27.03
43
20.23
Return on assets%
28.28
29.90
29.84
26.95
24.04
22.86
22.12
23.45
26.22
26.58
11.40
23.45
26.40
54
1.57
EPS₹
1.06
1.20
1.35
1.44
1.49
1.65
1.91
2.03
2.27
2.50
1.66
10.89%
8.39%
—
4.02
EPS growth%
26.93
28.38
25.59
23.02
22.33
24.38
22.77
21.88
19.40
18.53
4.45
21.88
22.90
75
1.37
Bookvalue per sh₹
0.40
0.44
0.42
0.41
0.41
0.43
0.38
0.37
0.40
0.38
1.21
(1.65%)
(0.60%)
—
1.34
FCF per share₹
0.73
0.68
0.66
0.57
0.59
0.63
0.54
0.48
0.52
0.54
0.42
(1.80%)
(2.29%)
—
1.31
Dividend per sh₹
2.03
1.90
2.02
2.22
2.24
2.50
2.81
3.09
3.22
3.24
0.75
7.69%
6.24%
—
21.85
Div yield (avg)%
2.78
3.24
4.33
5.36
5.91
8.11
7.56
6.95
7.55
10.35
18.58
7.56
6.43
56
8.59
Payout ratio%
15.88
13.13
15.93
16.15
16.61
15.13
14.67
15.74
15.70
14.24
11.59
15.13
15.72
24
69.84
Shares (diluted)M
51.59
50.32
46.49
46.61
48.55
53.29
51.17
44.71
42.90
42.46
70.27
(2.65%)
(2.91%)
14
18.18
Buyback yield%
5.53
5.36
6.41
3.62
2.95
0.92
1.91
1.76
2.27
2.63
12.44
1.91
2.79
17
0.706
D/E ratiox
1.102
1.244
1.286
1.344
1.293
1.329
1.463
1.561
1.528
1.430
0.820
1.463
1.337
32
93.53
Enterprise value₹M
26.08
26.78
29.12
28.06
25.46
24.14
21.59
22.23
19.76
19.54
56.84
(5.15%)
(2.33%)
86
40.41
LT debt₹M
27.03
26.66
26.38
26.86
28.92
29.17
33.72
38.23
37.17
39.62
62.50
6.50%
5.05%
84
Revenue
₹103.0M
7.43%
1.00×
Cost of revenue
₹49.83M
7.26%
0.98×
Operating expenses
₹17.46M
8.25%
1.08×