13.83
Revenue₹M
45.76
47.03
48.83
51.52
54.08
55.91
58.61
60.76
62.83
64.35
15.33
3.54%
3.82%
38
25.85
Revenue growth%
10.35
13.00
10.20
10.87
8.24
6.59
9.36
6.95
6.85
5.79
19.41
6.85
8.80
81
8.16
Gross margin%
26.95
27.16
27.74
26.13
27.23
24.57
22.17
21.91
19.13
19.95
19.16
21.91
25.35
25
14.51
Operating margin%
11.76
13.83
15.99
17.39
19.31
20.36
19.27
21.56
22.13
20.21
6.05
20.36
19.29
64
4.01
Net margin%
12.48
14.85
12.73
13.65
12.63
11.49
12.83
10.50
12.46
11.85
8.45
11.85
12.56
86
23.57
P/E ratio (avg)x
32.20
33.74
40.42
44.14
46.92
56.63
56.79
60.86
65.07
71.08
9.751
60.86
51.77
13
11.50
EV/EBITx
25.07
25.25
25.15
23.83
24.06
21.30
20.75
20.75
20.51
20.38
8.766
20.75
22.56
94
29.89
FCF yield (avg)%
22.66
23.50
23.17
22.92
21.53
23.77
21.93
21.69
21.04
20.46
5.38
21.69
22.30
76
29.24
FCF margin%
0.40
1.44
0.40
0.40
3.02
5.84
5.60
4.78
4.57
7.39
2.44
5.60
3.80
15
1.180
FCF / Net incomex
0.218
0.235
0.262
0.249
0.234
0.233
0.241
0.235
0.207
0.197
1.727
0.233
0.234
78
25.05
ROIC%
31.39
31.26
32.53
34.21
33.02
30.29
30.87
31.30
29.05
29.69
19.29
30.29
31.28
40
10.87
Return on equity%
21.59
23.25
23.79
22.92
25.81
24.12
24.73
25.44
24.54
23.66
18.10
24.54
23.96
48
26.18
Return on assets%
23.28
22.28
23.81
24.34
23.27
23.86
21.98
19.94
21.90
20.58
10.52
21.90
22.78
76
0.30
EPS₹
0.51
0.45
0.42
0.37
0.34
0.33
0.34
0.29
0.25
0.25
0.32
(5.70%)
(6.14%)
—
19.69
EPS growth%
12.56
12.64
13.97
13.03
15.82
14.07
15.25
16.32
14.27
14.79
26.26
14.79
14.17
50
0.98
Bookvalue per sh₹
0.93
0.90
0.78
0.80
0.82
0.89
0.76
0.71
0.68
0.70
0.31
(3.22%)
(3.34%)
—
1.10
FCF per share₹
0.75
0.79
0.76
0.79
0.87
0.95
1.05
1.00
1.08
1.15
0.32
5.81%
4.93%
—
0.40
Dividend per sh₹
0.16
0.17
0.19
0.21
0.19
0.18
0.18
0.20
0.21
0.21
0.70
1.95%
3.35%
—
17.72
Div yield (avg)%
7.07
7.19
8.80
10.56
11.92
12.91
11.77
9.89
9.39
11.52
21.74
11.52
10.23
67
9.36
Payout ratio%
7.45
8.38
8.58
5.98
4.71
6.92
7.24
4.67
2.14
3.28
4.15
4.67
6.45
60
33.34
Shares (diluted)M
30.84
27.14
28.09
30.69
31.51
29.61
31.48
33.72
31.87
31.13
32.15
(0.24%)
1.09%
46
23.39
Buyback yield%
17.64
17.51
17.45
15.28
14.48
13.48
12.12
9.86
12.78
11.33
19.83
12.12
13.98
87
1.525
D/E ratiox
1.160
1.109
0.982
0.979
1.060
0.962
1.025
0.886
0.950
0.829
0.157
0.950
0.981
53
19.54
Enterprise value₹M
25.19
25.51
26.79
27.29
27.23
29.45
31.05
33.22
29.06
25.51
43.17
(1.30%)
(1.17%)
91
34.81
LT debt₹M
36.17
36.43
40.10
39.50
39.10
40.58
44.50
41.62
43.83
44.80
34.77
2.76%
1.31%
43
Revenue
₹64.35M
3.82%
1.00×
Cost of revenue
₹39.74M
3.76%
0.99×
Operating expenses
₹11.29M
3.72%
0.99×
Goodwill & intangibles
15.97%