5.740
Revenue₹M
32.16
33.77
36.48
39.34
41.82
44.63
47.67
50.30
54.59
58.06
6.414
6.78%
6.78%
10
8.71
Revenue growth%
15.28
12.95
15.73
16.00
18.70
17.58
16.57
17.77
19.44
17.08
5.62
17.58
16.82
57
7.77
Gross margin%
14.84
12.81
12.31
10.96
8.22
5.77
7.42
7.56
9.61
11.32
15.10
7.56
10.29
63
3.17
Operating margin%
12.55
11.04
9.21
8.49
7.23
5.25
2.65
2.56
3.27
0.40
15.89
2.65
6.24
29
25.20
Net margin%
28.13
26.07
28.38
29.16
31.36
33.60
36.07
37.18
37.71
40.04
25.39
37.18
32.48
85
29.48
P/E ratio (avg)x
33.87
35.96
37.92
41.02
47.33
50.54
55.73
56.27
57.91
57.26
7.920
56.27
48.94
21
20.00
EV/EBITx
12.90
13.89
15.92
15.77
17.71
19.13
21.22
21.08
19.35
21.97
37.98
21.08
18.42
49
25.48
FCF yield (avg)%
22.26
23.90
24.90
22.15
24.26
21.86
23.57
25.45
23.25
22.30
24.80
23.25
23.41
49
22.26
FCF margin%
16.32
17.03
14.56
14.67
13.63
14.78
15.70
17.90
14.96
13.79
7.05
14.96
14.87
26
1.492
FCF / Net incomex
0.501
0.442
0.434
0.436
0.449
0.443
0.402
0.416
0.445
0.393
0.730
0.416
0.439
76
23.13
ROIC%
22.64
21.95
21.63
22.10
23.77
26.46
28.08
25.69
23.53
22.21
23.80
25.69
23.09
63
22.85
Return on equity%
15.56
17.40
15.75
18.44
19.61
19.50
21.28
22.02
19.62
20.76
9.23
20.76
19.55
53
11.69
Return on assets%
11.53
10.22
9.66
12.65
11.67
8.92
9.80
9.75
11.77
12.12
7.87
9.80
10.88
12
0.34
EPS₹
1.36
1.51
1.63
1.82
1.89
2.13
2.54
2.68
2.72
2.81
0.35
8.28%
9.15%
—
25.26
EPS growth%
22.04
20.25
17.25
17.41
16.85
19.02
21.82
19.23
20.49
22.36
25.06
20.49
19.74
13
1.17
Bookvalue per sh₹
1.92
2.21
2.14
2.42
2.85
3.08
3.33
3.66
3.92
4.31
1.45
8.63%
8.93%
—
0.86
FCF per share₹
1.43
1.31
1.23
1.15
1.07
1.16
1.02
1.03
1.01
1.09
1.33
0.36%
(1.99%)
—
1.39
Dividend per sh₹
0.98
0.96
1.13
1.33
1.45
1.57
1.69
1.64
1.91
1.95
0.79
6.05%
7.24%
—
9.39
Div yield (avg)%
9.88
8.96
8.95
9.44
10.72
12.69
15.15
17.04
18.16
20.69
16.87
17.04
11.70
35
14.67
Payout ratio%
22.91
20.65
19.68
19.41
18.61
18.88
18.08
16.75
17.75
19.03
22.23
18.08
18.96
63
15.01
Shares (diluted)M
17.77
19.18
17.42
17.72
16.09
17.82
19.93
18.27
20.18
21.87
14.61
6.33%
3.42%
49
28.81
Buyback yield%
9.55
11.55
11.88
11.92
11.64
8.96
9.09
9.89
8.50
7.89
20.75
8.96
9.72
15
1.011
D/E ratiox
0.200
0.178
0.169
0.157
0.151
0.139
0.123
0.119
0.104
0.110
0.132
0.119
0.145
67
44.76
Enterprise value₹M
31.48
30.01
31.67
35.90
41.08
40.68
44.37
43.53
49.60
52.61
5.177
5.07%
5.51%
88
30.46
LT debt₹M
9.052
10.52
12.57
12.82
14.13
14.06
13.80
16.71
19.31
23.02
30.77
10.26%
11.96%
17
Revenue
₹58.06M
6.78%
1.00×
Cost of revenue
₹33.09M
6.71%
0.99×
Operating expenses
₹12.79M
6.69%
0.99×
Goodwill & intangibles
16.38%
Cash and investments
16.01%