20.11
Revenue₹M
19.74
21.35
23.52
25.36
26.99
29.05
31.28
34.37
37.04
40.39
21.84
8.39%
8.36%
73
16.51
Revenue growth%
32.33
34.06
35.85
35.80
37.54
39.53
38.31
40.27
38.70
40.52
6.71
39.53
37.93
17
8.20
Gross margin%
34.53
36.81
35.43
33.25
32.75
29.76
28.36
29.59
27.39
26.49
22.80
28.36
31.25
19
18.80
Operating margin%
19.12
17.01
18.98
19.28
21.40
22.75
20.80
21.19
20.42
22.78
10.38
21.19
20.61
51
29.98
Net margin%
7.03
9.45
11.02
9.71
7.62
8.33
6.53
7.57
4.76
7.57
18.35
7.57
7.60
18
28.46
P/E ratio (avg)x
10.34
12.03
13.69
13.26
12.98
13.82
14.21
16.08
16.41
16.33
12.21
16.08
13.76
30
23.69
EV/EBITx
13.41
15.97
17.58
17.82
18.57
18.91
19.33
22.63
25.92
31.15
34.59
22.63
18.74
89
24.44
FCF yield (avg)%
35.01
37.42
35.00
37.44
34.78
36.60
34.33
37.26
39.42
37.57
12.41
37.26
36.93
94
5.81
FCF margin%
22.79
21.55
23.02
25.93
25.26
24.27
24.89
22.70
23.20
24.99
6.31
24.27
23.74
55
1.485
FCF / Net incomex
1.192
1.150
1.233
1.197
1.300
1.387
1.414
1.275
1.332
1.328
1.472
1.332
1.288
72
7.78
ROIC%
16.97
19.52
18.49
19.12
20.09
18.26
20.22
19.91
19.81
22.15
9.08
19.91
19.66
17
11.60
Return on equity%
8.43
8.54
8.67
9.93
10.78
13.04
13.64
10.96
8.40
7.59
8.25
10.96
9.30
42
8.26
Return on assets%
18.59
20.48
21.05
21.50
18.68
16.82
16.59
18.12
17.11
15.38
23.67
16.82
18.36
5
3.14
EPS₹
4.63
4.95
5.37
5.93
6.05
6.60
7.49
8.44
9.73
10.20
3.42
11.01%
9.11%
—
16.62
EPS growth%
18.20
18.44
19.39
18.34
18.18
18.22
19.23
19.77
19.41
18.97
21.52
19.23
18.70
56
2.41
Bookvalue per sh₹
1.07
1.00
1.09
1.18
1.18
1.15
1.01
0.94
0.85
0.75
1.03
(8.71%)
(3.11%)
—
2.22
FCF per share₹
4.25
4.54
4.61
4.71
5.00
5.95
6.41
7.09
7.18
7.45
1.90
8.30%
6.60%
—
2.15
Dividend per sh₹
2.29
2.50
2.51
2.80
2.96
2.83
2.66
2.55
2.52
2.26
0.55
(5.31%)
(0.62%)
—
8.96
Div yield (avg)%
19.03
17.67
15.91
15.38
15.05
16.53
16.59
14.19
11.37
9.24
26.25
14.19
15.64
17
10.75
Payout ratio%
6.15
5.95
8.19
10.14
12.72
11.06
9.28
11.54
11.18
9.39
9.19
11.06
9.77
38
4.816
Shares (diluted)M
4.676
4.340
4.735
4.276
3.814
3.918
3.976
3.607
3.736
4.102
4.873
1.47%
(1.72%)
21
24.57
Buyback yield%
15.25
13.40
15.52
15.61
14.25
15.39
15.27
14.51
12.27
9.84
26.94
14.51
14.88
62
1.351
D/E ratiox
0.852
0.864
0.847
0.896
0.991
1.177
1.143
1.250
1.266
1.358
1.511
1.250
1.067
19
10.60
Enterprise value₹M
40.64
40.94
43.56
48.59
55.76
59.40
69.25
76.29
76.10
76.05
21.40
6.40%
7.83%
15
10.93
LT debt₹M
22.74
22.47
23.01
24.05
24.27
23.22
22.52
26.17
30.23
30.99
12.17
5.01%
3.45%
69
Revenue
₹40.39M
8.36%
1.00×
Cost of revenue
₹23.88M
8.54%
1.02×
Operating expenses
₹8.298M
8.13%
0.98×
Goodwill & intangibles
17.06%
Cash and investments
16.63%