51.24
Revenue₹M
35.69
38.41
41.10
44.29
46.76
50.58
54.70
57.40
61.70
66.06
52.41
7.15%
6.96%
94
4.03
Revenue growth%
9.25
10.18
10.50
8.03
9.51
6.81
4.00
2.80
5.46
5.69
23.17
5.46
7.42
89
23.37
Gross margin%
24.67
22.25
22.35
24.93
22.31
20.54
17.83
18.76
17.96
20.72
26.50
18.76
21.48
8
23.60
Operating margin%
31.44
29.40
28.46
26.18
28.24
25.55
26.73
28.29
30.02
30.02
6.81
28.29
28.37
35
15.91
Net margin%
9.91
9.64
7.39
6.49
6.47
7.23
7.60
8.54
10.36
11.89
27.85
8.54
8.07
73
28.89
P/E ratio (avg)x
17.76
16.13
16.53
18.72
18.84
21.16
20.06
22.30
22.23
20.58
33.15
21.16
19.45
61
29.22
EV/EBITx
34.97
34.93
36.24
32.78
34.52
33.67
37.05
38.92
36.22
38.45
20.41
37.05
35.59
16
4.39
FCF yield (avg)%
11.31
12.05
14.52
15.66
13.36
11.96
10.72
13.42
11.74
12.75
25.36
11.96
12.40
24
12.28
FCF margin%
19.47
22.10
24.51
26.32
23.77
21.68
23.03
25.20
23.10
25.99
8.67
23.10
23.44
58
0.842
FCF / Net incomex
0.297
0.274
0.268
0.262
0.259
0.284
0.298
0.300
0.326
0.326
0.704
0.300
0.291
40
4.79
ROIC%
17.22
15.18
14.52
14.71
15.19
13.76
13.86
14.62
11.75
11.15
16.82
13.76
14.57
48
22.18
Return on equity%
21.02
19.82
16.85
14.28
13.63
12.22
14.76
16.11
18.48
18.24
18.32
16.11
16.48
47
12.10
Return on assets%
2.07
1.62
4.46
1.79
0.91
0.40
0.40
0.40
0.40
0.40
23.25
0.40
0.65
50
2.89
EPS₹
8.14
8.67
8.82
9.33
10.98
10.99
11.04
13.06
14.30
15.35
3.01
6.93%
7.54%
—
18.51
EPS growth%
23.38
22.92
20.41
22.38
24.17
24.95
26.10
24.90
27.78
26.28
4.70
26.10
24.54
32
4.34
Bookvalue per sh₹
4.55
4.20
4.54
4.46
4.77
4.37
4.20
4.65
4.63
4.69
5.42
(0.30%)
0.90%
—
4.91
FCF per share₹
5.99
5.59
6.27
6.20
6.05
6.79
7.04
7.37
7.99
9.02
5.17
8.34%
3.75%
—
4.37
Dividend per sh₹
2.14
2.04
1.90
2.12
2.26
2.47
2.42
2.58
2.82
2.83
3.69
4.61%
3.24%
—
22.99
Div yield (avg)%
7.75
8.81
8.74
6.50
6.09
8.14
10.98
13.67
12.58
11.75
19.16
11.75
8.78
61
7.83
Payout ratio%
6.48
3.66
4.30
5.23
7.02
9.81
11.10
10.88
13.28
13.19
15.38
11.10
8.42
32
9.160
Shares (diluted)M
13.27
13.64
13.76
14.64
15.08
16.29
16.29
15.48
14.74
15.01
9.145
(0.10%)
2.44%
53
25.63
Buyback yield%
34.64
32.97
35.47
34.90
32.24
34.55
33.70
35.39
36.68
34.10
23.39
34.55
34.59
32
1.705
D/E ratiox
1.510
1.696
1.674
1.927
2.230
2.223
2.595
2.710
2.580
3.068
0.558
2.595
2.227
22
13.01
Enterprise value₹M
46.78
54.81
61.20
63.05
76.07
83.37
101.3
118.6
132.6
136.9
25.03
12.47%
11.88%
48
50.77
LT debt₹M
5.723
6.088
5.343
4.611
4.145
3.876
3.392
3.526
3.814
3.777
2.284
(1.84%)
(4.16%)
71
Revenue
₹66.06M
6.96%
1.00×
Cost of revenue
₹28.10M
6.88%
0.99×
Operating expenses
₹15.62M
7.14%
1.02×
Property and equipment
20.31%
Cash and investments
15.48%