43.32
Revenue₹M
64.43
69.38
73.88
79.88
86.78
93.26
102.3
109.8
119.6
126.7
44.78
7.87%
7.93%
48
26.76
Revenue growth%
19.13
20.48
20.46
19.26
16.73
15.04
14.40
11.78
11.52
12.08
4.13
12.08
15.88
34
6.96
Gross margin%
0.40
0.40
0.40
0.40
0.40
1.63
1.79
3.57
6.45
5.66
14.67
3.57
1.01
6
4.20
Operating margin%
6.68
4.28
1.90
0.40
0.40
2.20
1.23
3.04
4.42
2.18
18.36
2.20
2.19
86
7.84
Net margin%
30.19
27.76
27.06
28.66
28.51
30.74
32.90
32.81
32.36
31.36
19.63
32.36
30.46
54
20.17
P/E ratio (avg)x
10.22
8.860
8.121
7.123
7.606
7.216
6.648
6.576
6.961
6.037
15.43
6.648
7.169
57
15.45
EV/EBITx
21.66
22.33
21.65
21.44
21.20
22.03
21.04
21.55
23.63
24.99
26.55
22.03
21.65
59
5.87
FCF yield (avg)%
0.40
0.50
0.40
2.92
2.28
3.87
3.96
1.60
1.76
4.62
12.00
3.87
2.02
82
28.24
FCF margin%
3.68
3.95
3.61
4.35
2.33
1.27
1.07
0.40
0.95
3.85
10.45
1.07
2.97
24
1.052
FCF / Net incomex
2.240
2.488
2.488
2.623
3.041
3.470
3.758
3.905
4.284
5.148
1.172
3.905
3.256
45
7.80
ROIC%
31.76
31.39
30.36
31.62
34.55
32.80
32.62
30.95
31.37
30.61
29.75
31.37
31.51
60
25.89
Return on equity%
6.00
7.67
9.08
6.88
4.84
7.22
5.51
3.88
4.18
1.72
11.66
4.18
5.76
24
3.66
Return on assets%
25.11
22.66
25.43
27.21
26.39
26.11
28.47
26.63
25.42
25.74
5.21
26.11
25.93
75
6.95
EPS₹
11.14
12.19
12.80
14.69
15.90
18.97
18.75
22.16
23.96
23.76
7.20
8.37%
9.24%
—
12.81
EPS growth%
3.99
5.95
7.21
6.50
7.81
5.37
8.05
7.45
4.47
4.33
14.89
5.37
6.23
32
15.99
Bookvalue per sh₹
4.06
4.22
4.70
5.43
5.42
5.07
4.89
4.53
4.40
4.15
20.52
(5.18%)
(0.45%)
—
4.92
FCF per share₹
15.61
15.79
16.68
17.64
19.79
19.96
22.85
23.35
24.75
22.69
10.38
2.77%
2.90%
—
8.46
Dividend per sh₹
8.29
8.15
8.99
8.08
8.40
9.35
9.35
9.08
8.52
9.36
17.26
2.20%
2.22%
—
7.21
Div yield (avg)%
4.22
6.00
7.69
9.87
8.29
11.17
8.32
6.66
9.43
7.44
18.43
8.32
7.99
72
29.20
Payout ratio%
18.81
20.85
22.47
23.04
21.42
23.22
23.22
24.92
23.60
22.93
13.42
23.22
22.98
71
3.448
Shares (diluted)M
2.556
2.429
2.243
2.154
2.005
1.922
1.819
2.014
1.857
1.920
3.429
(0.86%)
(3.82%)
12
2.80
Buyback yield%
22.52
20.63
22.78
24.20
23.27
22.54
21.40
22.74
24.76
25.43
13.13
22.74
22.76
66
1.767
D/E ratiox
2.021
2.083
1.896
1.958
1.985
1.814
1.889
1.723
1.642
1.702
0.220
1.723
1.892
14
83.77
Enterprise value₹M
107.4
123.5
132.0
157.3
180.8
209.8
248.2
266.7
275.7
302.7
50.00
10.86%
13.06%
46
92.52
LT debt₹M
12.36
10.62
9.737
10.46
9.052
9.633
10.16
10.75
10.53
10.93
24.50
3.85%
(2.48%)
60
Revenue
₹126.7M
7.93%
1.00×
Cost of revenue
₹71.71M
7.85%
0.99×
Operating expenses
₹22.96M
7.73%
0.98×
Goodwill & intangibles
19.28%