36.48
Revenue₹M
49.09
52.71
56.75
59.60
63.96
66.76
68.87
72.27
77.79
81.35
38.29
4.93%
5.85%
25
10.78
Revenue growth%
27.00
28.01
30.52
31.99
33.29
34.99
37.54
37.88
36.80
34.61
22.61
36.80
33.95
88
15.47
Gross margin%
28.94
28.12
29.63
28.37
28.33
25.98
24.97
25.35
24.84
22.26
9.73
24.97
27.05
15
16.51
Operating margin%
32.42
31.67
31.20
28.52
31.19
29.12
31.38
32.16
30.19
31.69
18.29
31.38
31.29
83
29.30
Net margin%
26.73
25.48
27.46
26.33
27.32
24.52
22.79
20.96
19.65
18.42
26.01
20.96
25.00
54
34.51
P/E ratio (avg)x
15.18
15.01
13.71
14.10
15.48
15.43
16.53
15.12
14.78
15.20
15.94
15.20
15.15
47
28.08
EV/EBITx
20.85
22.53
23.23
23.14
25.63
25.13
27.19
29.95
30.42
29.49
23.54
29.49
25.38
57
10.40
FCF yield (avg)%
28.82
25.94
28.64
29.71
27.33
25.01
27.22
24.94
26.76
25.03
20.00
25.03
26.99
88
27.65
FCF margin%
26.88
29.55
28.87
26.56
23.85
21.79
23.21
20.93
19.07
20.41
19.10
20.93
23.53
79
0.150
FCF / Net incomex
0.656
0.674
0.739
0.773
0.739
0.670
0.756
0.757
0.864
0.885
1.173
0.757
0.748
16
2.65
ROIC%
24.73
22.37
20.22
18.62
18.46
19.98
20.68
19.16
20.59
17.93
26.92
19.98
20.10
78
25.47
Return on equity%
20.43
18.55
16.79
17.87
16.19
14.65
13.60
12.42
10.62
9.76
2.17
12.42
15.42
28
2.22
Return on assets%
16.07
18.74
19.37
18.02
19.65
22.34
21.61
21.99
22.86
24.57
29.14
22.34
20.63
9
3.92
EPS₹
0.65
0.66
0.66
0.71
0.67
0.73
0.74
0.70
0.66
0.70
4.29
0.71%
1.41%
—
5.06
EPS growth%
3.37
6.35
3.83
5.37
3.68
6.26
8.55
6.55
7.41
5.86
11.59
6.55
6.06
46
1.02
Bookvalue per sh₹
0.50
0.45
0.44
0.46
0.44
0.46
0.42
0.40
0.43
0.43
3.53
(0.74%)
(0.69%)
—
1.82
FCF per share₹
2.09
1.91
2.06
2.27
2.40
2.52
2.65
2.68
2.50
2.64
2.52
1.92%
3.54%
—
3.18
Dividend per sh₹
2.63
3.00
2.95
3.16
3.06
3.05
3.06
3.41
3.48
3.41
1.04
2.21%
3.33%
—
28.82
Div yield (avg)%
34.03
33.41
31.66
31.45
29.04
27.02
27.56
25.12
25.55
28.40
29.91
27.02
28.72
37
10.57
Payout ratio%
11.11
11.64
11.67
11.05
9.83
9.60
7.06
9.24
9.55
11.88
3.27
9.55
10.44
57
10.01
Shares (diluted)M
14.77
14.37
14.91
17.23
17.66
17.15
19.19
19.44
21.99
24.16
9.989
6.47%
5.70%
14
6.33
Buyback yield%
27.22
27.37
29.82
28.73
31.18
29.63
28.37
25.64
24.80
23.26
28.87
25.64
27.87
81
1.027
D/E ratiox
0.329
0.342
0.352
0.334
0.364
0.389
0.348
0.349
0.307
0.328
1.552
0.348
0.345
47
12.89
Enterprise value₹M
22.60
21.54
21.26
23.11
24.41
23.30
21.37
18.90
18.36
17.74
58.64
(6.18%)
(1.91%)
27
3.306
LT debt₹M
90.15
97.76
103.7
115.8
130.5
140.9
138.1
160.4
191.0
189.2
53.07
7.72%
8.15%
67
Revenue
₹81.35M
5.85%
1.00×
Cost of revenue
₹48.58M
5.72%
0.99×
Operating expenses
₹13.36M
6.11%
1.02×
Goodwill & intangibles
20.86%