20.42
Revenue₹M
37.05
37.98
38.43
38.26
38.90
39.82
41.41
41.70
41.95
43.66
22.78
2.34%
2.00%
55
12.01
Revenue growth%
28.20
29.64
32.22
33.25
30.39
30.44
32.30
34.42
36.24
36.59
3.57
34.42
32.26
94
10.51
Gross margin%
7.19
6.86
7.52
8.82
9.68
11.71
11.87
13.87
12.26
14.49
13.07
12.26
10.69
44
12.35
Operating margin%
10.25
8.25
9.98
10.84
10.15
13.04
10.92
9.34
7.21
7.96
23.02
9.34
10.06
57
8.89
Net margin%
29.08
26.67
23.96
21.45
20.57
21.64
21.46
20.13
19.61
22.61
11.36
21.46
21.55
65
12.47
P/E ratio (avg)x
32.30
31.03
31.46
29.44
27.26
29.02
30.68
29.66
32.56
32.04
17.04
30.68
30.86
75
28.12
EV/EBITx
16.42
16.09
15.61
14.48
12.71
13.38
11.58
12.67
13.17
13.64
10.57
13.17
13.51
49
2.99
FCF yield (avg)%
21.66
24.38
25.07
23.18
25.40
23.10
22.97
22.22
19.64
22.36
26.33
22.36
23.03
79
3.16
FCF margin%
28.36
28.24
30.06
31.56
29.95
28.49
28.21
27.53
25.26
26.17
24.50
27.53
28.30
10
0.720
FCF / Net incomex
1.474
1.597
1.683
1.932
2.089
2.179
2.492
2.650
2.636
2.890
1.322
2.636
2.134
14
4.83
ROIC%
17.45
16.13
14.94
16.69
19.33
20.50
20.82
18.40
18.33
16.02
22.95
18.40
17.89
78
15.34
Return on equity%
22.48
19.85
18.92
16.50
16.16
18.04
19.42
19.32
20.11
21.72
9.15
19.42
19.37
65
2.32
Return on assets%
25.61
28.54
30.11
27.58
24.80
26.46
26.41
25.27
25.62
28.37
27.10
26.41
26.43
45
0.79
EPS₹
1.24
1.40
1.62
1.91
1.92
2.17
2.40
2.74
2.70
2.59
0.81
6.11%
8.37%
—
3.51
EPS growth%
19.64
22.43
25.40
24.21
25.40
26.63
27.06
27.34
24.99
23.89
9.35
26.63
25.20
83
2.23
Bookvalue per sh₹
0.90
0.87
0.82
0.82
0.81
0.86
0.94
1.06
1.10
1.20
0.61
8.16%
3.79%
—
1.83
FCF per share₹
2.46
2.46
2.74
3.04
3.32
3.69
3.79
3.91
4.12
4.58
0.39
6.65%
5.96%
—
0.31
Dividend per sh₹
2.20
2.28
2.59
2.67
3.02
3.30
3.65
4.07
4.66
5.38
0.44
12.23%
11.03%
—
24.58
Div yield (avg)%
21.00
19.00
16.72
14.14
15.90
14.56
14.52
13.85
16.40
16.13
2.59
14.56
16.01
73
5.33
Payout ratio%
23.32
21.81
23.03
22.64
20.54
19.15
20.40
23.09
25.59
27.04
22.86
23.09
22.83
74
13.19
Shares (diluted)M
9.297
9.978
10.04
9.325
8.393
8.143
8.577
8.745
9.096
9.961
13.06
3.48%
0.81%
23
5.95
Buyback yield%
16.04
16.95
17.73
18.85
18.64
18.70
16.50
14.45
14.57
12.85
23.02
14.57
16.72
47
1.413
D/E ratiox
1.536
1.796
2.105
2.050
2.086
2.284
2.564
2.796
2.841
2.848
1.589
2.796
2.194
63
13.37
Enterprise value₹M
64.70
61.74
72.23
74.85
75.89
74.47
76.55
72.30
74.79
76.85
32.38
0.25%
2.74%
46
4.558
LT debt₹M
25.59
27.45
24.58
25.42
23.36
23.30
20.88
19.86
19.82
18.57
18.90
(4.49%)
(2.04%)
7
Revenue
₹43.66M
2.00%
1.00×
Cost of revenue
₹24.69M
1.95%
1.00×
Operating expenses
₹6.283M
2.05%
1.00×
Goodwill & intangibles
17.45%