29.99
Revenue₹M
32.06
33.57
36.26
38.42
39.96
41.47
44.42
47.31
49.79
53.40
31.10
5.97%
5.89%
60
29.70
Revenue growth%
2.17
0.77
1.99
0.40
0.40
0.40
0.40
0.40
0.40
0.40
23.64
0.40
0.40
6
4.67
Gross margin%
8.66
6.20
8.69
9.02
10.76
10.84
7.85
10.66
10.31
8.34
25.48
10.31
8.86
88
18.62
Operating margin%
29.04
31.62
31.55
31.90
33.23
35.26
37.23
39.66
37.13
37.04
17.07
37.13
34.24
78
10.43
Net margin%
15.91
16.08
14.46
16.66
18.78
16.73
16.52
14.40
13.12
15.69
28.39
15.69
15.99
22
36.57
P/E ratio (avg)x
20.35
18.82
18.89
19.43
21.57
24.67
25.22
26.81
27.40
26.43
29.69
26.43
23.12
82
23.74
EV/EBITx
13.96
14.00
14.47
15.20
14.15
16.01
17.54
17.73
19.33
22.04
26.52
17.73
15.60
27
26.13
FCF yield (avg)%
4.49
1.71
4.68
2.76
2.73
0.58
2.82
5.54
3.18
1.30
21.95
2.82
2.79
88
18.61
FCF margin%
13.06
10.65
12.53
13.64
12.03
13.26
10.87
12.16
14.91
15.54
5.06
13.26
12.79
6
0.306
FCF / Net incomex
0.581
0.627
0.688
0.626
0.643
0.655
0.696
0.768
0.806
0.866
1.414
0.768
0.671
93
21.45
ROIC%
3.09
0.88
1.59
0.40
0.60
0.40
3.17
0.40
0.40
0.40
14.93
0.40
0.50
64
14.03
Return on equity%
9.55
8.30
11.02
10.47
9.71
11.80
11.55
8.76
5.83
8.16
22.99
8.76
9.63
57
22.35
Return on assets%
16.41
18.16
15.62
15.64
18.01
20.53
18.86
16.74
15.10
17.24
28.42
17.24
16.99
22
1.62
EPS₹
2.72
3.11
3.57
4.02
4.70
5.01
4.99
4.95
5.83
5.71
1.68
3.95%
7.46%
—
20.80
EPS growth%
15.26
14.94
13.02
12.37
9.42
8.21
10.26
12.03
10.07
11.26
2.62
10.26
11.64
72
2.53
Bookvalue per sh₹
3.06
3.01
3.42
3.84
4.59
5.43
5.41
5.76
6.35
6.79
0.73
8.13%
9.15%
—
1.19
FCF per share₹
3.62
4.13
4.59
4.46
4.55
4.50
4.99
5.12
5.18
5.64
3.06
4.38%
5.90%
—
3.07
Dividend per sh₹
0.61
0.66
0.70
0.66
0.60
0.63
0.68
0.73
0.72
0.73
1.78
3.86%
2.52%
—
28.89
Div yield (avg)%
9.33
10.63
9.98
11.36
11.61
11.70
13.79
12.03
9.80
11.02
28.67
11.70
11.19
7
20.90
Payout ratio%
17.45
15.75
17.69
15.91
14.63
16.71
17.45
15.38
17.40
15.14
21.02
16.71
16.31
50
5.299
Shares (diluted)M
5.127
4.913
4.517
4.209
4.256
4.169
4.194
4.263
3.896
4.248
5.369
(0.04%)
(1.16%)
43
22.13
Buyback yield%
13.68
12.08
14.07
11.33
11.22
11.58
8.95
8.55
6.38
8.50
25.47
8.55
11.27
61
0.734
D/E ratiox
2.548
2.519
2.814
2.949
2.995
2.840
2.997
3.477
3.854
4.175
1.412
3.477
2.972
30
25.69
Enterprise value₹M
23.46
24.23
26.73
28.43
27.20
23.81
23.84
26.20
24.50
23.08
26.14
(3.23%)
0.03%
77
39.53
LT debt₹M
75.11
84.31
99.45
112.6
134.5
140.6
163.3
175.9
186.7
180.4
3.520
6.04%
10.03%
44
Revenue
₹53.40M
5.89%
1.00×
Cost of revenue
₹37.38M
5.89%
1.00×
Operating expenses
₹9.978M
5.80%
0.99×
Cash and investments
15.87%