82.75
Revenue₹M
74.29
78.22
80.82
86.05
88.02
91.72
95.52
102.2
108.2
113.2
86.21
5.16%
4.93%
73
19.68
Revenue growth%
38.19
36.88
34.87
32.75
30.52
27.88
25.79
23.22
24.99
24.95
9.62
24.99
29.20
63
22.31
Gross margin%
9.62
11.08
10.57
12.59
10.65
11.92
9.72
9.84
10.50
10.66
9.88
10.50
10.61
85
6.71
Operating margin%
19.77
22.37
21.02
22.27
24.79
23.87
26.15
27.64
24.86
23.69
25.57
24.86
23.78
68
18.82
Net margin%
37.46
39.60
38.10
35.36
33.88
32.02
29.22
31.25
30.40
28.31
7.86
30.40
32.95
31
28.57
P/E ratio (avg)x
28.23
28.99
27.15
27.94
28.58
30.17
30.41
28.64
25.13
24.36
30.31
28.64
28.40
79
15.39
EV/EBITx
60.42
66.14
71.00
75.12
83.66
94.65
107.2
104.2
112.3
127.5
30.35
107.2
89.16
40
20.88
FCF yield (avg)%
22.18
20.67
19.30
20.99
19.52
20.94
18.90
18.08
18.84
18.55
6.42
18.84
19.41
70
27.64
FCF margin%
12.00
14.22
13.95
12.24
10.72
11.83
11.17
12.93
11.40
9.56
27.67
11.40
11.92
79
1.641
FCF / Net incomex
0.810
0.926
1.029
1.155
1.307
1.413
1.473
1.392
1.448
1.336
0.428
1.413
1.321
35
2.96
ROIC%
32.71
30.66
28.87
30.67
31.26
28.80
30.78
31.49
31.67
34.47
20.28
31.49
31.02
48
22.17
Return on equity%
4.67
6.53
4.14
4.58
4.80
6.77
5.21
2.96
5.56
5.89
3.43
5.56
5.00
56
22.90
Return on assets%
12.24
11.73
13.37
13.48
11.92
10.85
11.75
11.20
8.92
9.40
17.70
10.85
11.74
57
8.60
EPS₹
4.96
5.38
5.68
5.66
5.14
5.35
5.71
5.83
6.02
5.77
9.29
2.37%
1.05%
—
20.59
EPS growth%
29.30
31.81
29.93
31.78
31.32
32.93
31.06
32.81
33.87
31.58
12.46
32.81
31.68
56
4.79
Bookvalue per sh₹
8.80
8.71
9.01
9.35
8.42
9.15
8.78
8.80
9.83
9.42
1.99
2.27%
1.82%
—
3.48
FCF per share₹
7.61
7.80
8.60
8.34
9.08
10.80
11.56
13.79
15.10
16.46
5.01
12.65%
7.82%
—
4.50
Dividend per sh₹
8.25
9.13
10.39
10.45
11.96
10.86
12.36
13.42
14.77
16.34
8.68
6.45%
6.11%
—
17.43
Div yield (avg)%
8.45
8.21
9.09
12.00
9.76
8.26
7.17
9.56
7.15
10.11
12.55
8.26
8.77
40
17.99
Payout ratio%
27.58
25.05
27.90
28.82
31.09
29.06
27.58
28.94
30.62
32.29
24.62
29.06
28.88
24
2.917
Shares (diluted)M
3.815
4.150
4.155
4.501
4.906
5.226
5.343
6.224
6.380
7.193
2.961
7.95%
7.39%
35
11.28
Buyback yield%
24.81
22.33
21.57
22.49
24.76
22.10
21.09
22.41
21.01
22.79
20.38
22.10
22.37
39
1.196
D/E ratiox
0.675
0.595
0.586
0.596
0.520
0.527
0.474
0.415
0.407
0.399
1.705
0.415
0.523
32
79.20
Enterprise value₹M
175.5
173.0
199.7
230.9
225.0
250.5
276.4
289.7
342.1
372.8
101.9
10.63%
8.00%
54
65.65
LT debt₹M
30.72
35.31
36.11
36.37
43.28
42.69
50.73
58.13
62.50
69.40
95.46
9.90%
10.58%
82
Revenue
₹113.2M
4.93%
1.00×
Cost of revenue
₹55.53M
4.85%
0.99×
Operating expenses
₹25.08M
4.56%
0.97×
Goodwill & intangibles
14.31%