5.408
Revenue₹M
57.70
61.80
65.20
67.11
71.28
73.13
74.90
78.97
81.37
86.13
5.906
3.86%
4.77%
65
4.64
Revenue growth%
1.28
1.67
3.28
5.91
5.42
6.25
6.70
8.02
7.03
8.15
15.20
7.03
6.08
25
3.57
Gross margin%
16.72
16.42
17.66
17.26
19.49
20.04
22.26
21.18
23.00
23.31
6.04
22.26
19.76
70
6.24
Operating margin%
9.45
10.44
12.14
12.98
14.87
12.14
12.81
14.72
14.26
11.48
22.04
12.81
12.47
77
25.40
Net margin%
20.91
21.22
24.22
25.56
26.13
25.52
22.57
20.76
21.70
22.67
10.95
22.57
22.62
70
6.134
P/E ratio (avg)x
17.32
17.96
17.47
17.42
16.64
18.60
20.29
21.56
22.10
25.79
21.35
21.56
18.28
51
29.50
EV/EBITx
18.72
21.98
22.83
24.41
27.44
30.01
36.14
42.16
42.24
50.75
15.15
42.16
28.73
26
7.35
FCF yield (avg)%
18.50
21.38
21.39
20.50
20.14
18.01
17.52
17.58
18.09
18.72
28.10
18.01
18.61
67
17.90
FCF margin%
9.58
10.04
11.84
9.29
7.36
10.28
11.56
12.70
14.81
16.82
7.00
12.70
10.92
52
0.313
FCF / Net incomex
1.525
1.574
1.831
1.804
2.124
2.301
2.422
2.338
2.303
2.654
0.210
2.338
2.213
12
2.13
ROIC%
20.57
21.31
18.88
16.68
14.87
13.06
15.98
16.92
16.21
17.54
5.76
16.21
16.80
41
15.25
Return on equity%
5.80
8.59
7.99
7.22
9.50
8.13
8.18
5.45
8.11
10.09
19.51
8.13
8.12
28
11.89
Return on assets%
6.35
4.25
5.65
7.86
6.97
5.76
6.94
7.83
9.49
7.16
16.02
7.16
6.95
11
0.94
EPS₹
0.41
0.41
0.49
0.53
0.51
0.55
0.59
0.67
0.68
0.79
1.03
9.28%
7.07%
—
10.92
EPS growth%
29.96
28.32
28.32
29.00
30.58
28.08
30.54
29.63
28.04
30.98
10.72
29.63
29.32
35
0.49
Bookvalue per sh₹
1.21
1.21
1.25
1.40
1.49
1.44
1.66
1.58
1.67
1.65
0.54
2.02%
4.69%
—
1.42
FCF per share₹
0.39
0.44
0.41
0.45
0.40
0.44
0.45
0.51
0.53
0.54
1.45
6.11%
4.56%
—
1.05
Dividend per sh₹
1.82
1.72
1.80
2.02
2.10
2.23
2.32
2.46
2.69
3.01
1.36
7.46%
5.20%
—
4.90
Div yield (avg)%
20.67
19.33
20.03
18.33
19.00
17.99
18.61
20.05
20.53
19.29
28.88
19.29
19.31
78
23.61
Payout ratio%
27.11
28.83
27.38
29.67
31.28
32.31
34.73
34.52
36.56
37.28
10.18
34.73
31.80
26
13.61
Shares (diluted)M
20.35
22.64
23.26
27.23
26.12
30.02
31.49
33.63
35.54
34.69
13.69
5.84%
7.06%
84
18.66
Buyback yield%
10.35
8.48
10.59
9.90
9.37
6.75
9.46
6.86
9.44
8.89
6.95
8.89
9.40
16
0.835
D/E ratiox
0.529
0.577
0.552
0.615
0.593
0.559
0.549
0.589
0.607
0.644
0.936
0.589
0.583
37
32.21
Enterprise value₹M
77.73
76.90
84.17
82.32
87.66
97.25
96.81
96.97
109.7
131.4
23.70
8.43%
6.48%
75
65.61
LT debt₹M
80.06
80.25
88.04
84.45
87.18
84.30
78.90
83.22
79.50
80.03
62.03
(1.70%)
0.47%
27
Revenue
₹86.13M
4.77%
1.00×
Cost of revenue
₹43.24M
4.89%
1.01×
Operating expenses
₹13.67M
4.29%
0.95×
Goodwill & intangibles
17.27%