24.39
Revenue₹M
32.33
35.25
38.68
42.65
46.76
50.03
54.47
59.73
65.36
72.04
24.89
9.03%
8.97%
40
18.73
Revenue growth%
2.89
5.42
3.96
3.96
5.15
3.81
5.40
3.36
1.87
2.49
28.31
3.36
3.88
37
6.07
Gross margin%
7.47
5.36
2.92
1.23
3.32
5.79
4.91
5.74
4.69
4.41
26.44
4.91
4.80
80
6.52
Operating margin%
11.63
11.09
11.09
11.26
12.92
13.74
10.77
9.57
7.42
7.20
29.85
9.57
11.09
63
29.84
Net margin%
21.07
22.01
20.74
20.79
23.77
22.28
21.02
22.23
23.57
21.42
5.11
22.23
21.71
19
9.226
P/E ratio (avg)x
9.420
10.58
10.19
11.45
13.71
16.17
16.59
18.56
19.14
18.92
32.71
18.56
14.94
13
22.41
EV/EBITx
35.48
38.27
38.30
43.15
45.59
53.11
55.72
66.43
67.47
76.66
10.15
66.43
49.35
42
20.07
FCF yield (avg)%
2.59
4.18
5.06
4.70
6.97
4.63
6.02
5.19
2.72
0.40
8.18
4.63
4.66
74
22.53
FCF margin%
20.10
21.26
24.07
22.08
23.96
24.94
23.88
26.10
25.53
23.96
23.01
24.94
23.96
68
1.506
FCF / Net incomex
0.426
0.440
0.395
0.389
0.342
0.346
0.351
0.381
0.374
0.324
1.215
0.351
0.377
19
18.81
ROIC%
28.96
27.89
30.49
32.62
32.25
30.31
29.75
29.32
29.34
29.51
10.32
29.51
29.63
91
3.68
Return on equity%
18.86
20.62
21.93
22.54
23.30
25.49
25.36
23.58
22.73
20.27
29.32
23.58
22.64
73
24.16
Return on assets%
4.77
5.99
3.25
2.69
1.05
3.89
1.68
1.91
0.40
0.40
9.17
1.68
2.30
6
3.72
EPS₹
4.56
4.55
4.58
4.87
4.24
3.92
3.99
4.23
4.15
4.03
3.84
(1.03%)
(2.75%)
—
28.55
EPS growth%
13.72
13.38
15.02
13.01
14.23
15.30
13.32
15.34
14.25
14.13
13.24
14.25
14.18
59
3.31
Bookvalue per sh₹
2.81
3.02
3.08
2.80
3.03
3.06
3.22
3.43
3.53
3.28
1.85
1.61%
1.23%
—
3.18
FCF per share₹
9.79
11.72
12.81
14.11
16.66
19.25
22.53
22.40
23.40
26.49
1.23
9.72%
10.34%
—
5.59
Dividend per sh₹
9.51
8.95
8.54
8.47
7.90
8.34
7.97
8.86
9.75
9.38
1.38
3.50%
0.63%
—
8.61
Div yield (avg)%
21.37
19.87
17.54
17.18
16.36
17.45
17.77
19.71
21.52
22.64
13.92
19.71
18.74
41
20.19
Payout ratio%
2.59
0.73
2.60
1.90
2.34
1.90
0.66
0.40
1.26
3.54
19.60
1.26
1.90
72
3.975
Shares (diluted)M
3.190
2.945
2.891
2.797
2.865
2.846
2.782
2.737
2.479
2.499
3.879
(2.70%)
(3.59%)
81
12.40
Buyback yield%
3.26
5.61
7.54
8.21
6.71
5.53
7.24
8.28
9.73
8.97
28.93
8.28
7.39
8
0.342
D/E ratiox
0.789
0.738
0.769
0.814
0.841
0.953
1.059
1.117
1.150
1.124
1.610
1.117
0.897
15
9.327
Enterprise value₹M
8.389
9.015
9.934
10.18
11.50
11.58
12.35
12.78
12.47
11.45
9.285
(0.09%)
4.54%
81
54.40
LT debt₹M
63.82
63.87
68.64
71.62
66.46
69.61
71.88
71.45
75.96
85.84
13.73
5.25%
3.08%
84
Revenue
₹72.04M
8.97%
1.00×
Cost of revenue
₹49.94M
8.87%
0.99×
Operating expenses
₹12.94M
9.48%
1.05×