42.21
Revenue₹M
39.87
41.46
43.82
46.29
47.69
48.87
49.62
51.71
53.98
54.48
43.10
2.70%
3.72%
74
25.00
Revenue growth%
17.65
15.49
17.04
19.19
17.80
19.23
21.41
23.47
21.19
23.27
9.03
21.41
19.21
19
28.34
Gross margin%
16.77
14.15
13.50
12.83
15.21
17.13
17.26
19.02
19.10
21.64
26.40
19.02
16.95
24
20.38
Operating margin%
6.90
7.99
6.69
7.00
8.90
8.72
8.88
10.73
7.80
8.46
3.75
8.72
8.23
65
13.84
Net margin%
1.70
1.46
3.23
4.66
7.05
5.01
6.62
7.76
4.89
3.00
18.14
5.01
4.78
80
7.673
P/E ratio (avg)x
48.01
55.96
57.92
65.87
71.10
81.78
93.65
103.6
121.0
138.2
24.46
103.6
76.44
65
37.37
EV/EBITx
15.71
15.09
15.65
15.75
14.42
14.95
15.54
15.71
17.39
16.62
32.94
15.71
15.68
30
13.33
FCF yield (avg)%
26.51
28.92
30.92
31.08
28.88
26.03
26.63
27.71
30.24
29.58
21.10
27.71
28.90
34
9.30
FCF margin%
19.67
19.27
20.24
18.90
16.63
16.42
14.44
14.82
11.90
9.89
7.09
14.44
16.52
89
0.347
FCF / Net incomex
0.869
0.814
0.829
0.905
1.038
1.156
1.085
1.176
1.132
1.270
1.371
1.156
1.062
60
24.37
ROIC%
12.01
13.39
10.74
13.41
13.68
10.72
9.32
7.34
8.20
10.66
2.36
9.32
10.73
45
21.15
Return on equity%
25.15
25.69
25.61
27.98
30.87
32.87
34.40
34.50
37.07
38.83
3.94
34.50
31.87
84
10.13
Return on assets%
27.19
30.02
27.58
30.41
29.22
28.56
31.12
33.20
32.75
31.94
8.68
31.94
30.21
23
2.76
EPS₹
3.97
3.88
4.23
4.05
4.16
4.73
4.64
4.35
4.66
5.26
3.04
4.80%
3.58%
—
11.25
EPS growth%
6.13
5.75
2.83
4.05
1.59
0.40
0.40
0.40
0.40
0.40
11.87
0.40
1.00
64
2.15
Bookvalue per sh₹
3.02
2.81
3.08
2.99
2.77
2.66
2.96
3.19
2.99
3.24
0.53
3.16%
(0.06%)
—
3.48
FCF per share₹
5.23
5.25
5.30
5.73
6.47
7.07
8.19
8.56
9.75
10.57
3.14
10.31%
7.52%
—
3.04
Dividend per sh₹
2.41
2.36
2.82
3.16
3.10
3.69
3.72
4.19
4.27
4.76
2.69
8.96%
8.90%
—
17.87
Div yield (avg)%
27.30
27.64
28.84
26.45
25.52
26.31
29.03
27.89
27.29
30.20
19.54
27.89
27.47
13
29.50
Payout ratio%
0.40
0.94
0.40
0.40
1.03
3.03
1.33
0.40
0.40
0.40
2.81
0.40
0.40
52
17.35
Shares (diluted)M
17.09
19.01
19.08
17.11
18.73
18.49
19.35
21.47
22.19
20.50
16.88
1.82%
1.18%
25
3.38
Buyback yield%
18.23
16.90
18.67
17.44
17.85
17.25
18.17
16.59
18.20
19.95
26.07
18.17
18.01
42
1.189
D/E ratiox
1.117
1.112
0.981
0.972
0.936
0.863
0.873
0.932
0.813
0.705
0.763
0.863
0.934
39
4.460
Enterprise value₹M
20.83
21.63
23.80
22.53
24.54
23.33
24.60
21.79
22.99
22.33
52.72
(1.87%)
(0.49%)
93
42.73
LT debt₹M
68.20
77.77
81.45
80.29
78.21
82.19
87.33
101.4
107.8
103.2
45.75
5.71%
4.85%
34
Revenue
₹54.48M
3.72%
1.00×
Cost of revenue
₹28.25M
3.68%
1.00×
Operating expenses
₹13.47M
4.32%
1.06×
Goodwill & intangibles
17.46%