52.52
Revenue₹M
68.93
74.64
78.76
84.74
92.18
100.2
105.1
113.5
118.6
128.0
58.34
6.79%
7.17%
36
5.52
Revenue growth%
13.00
14.57
16.48
15.93
16.01
14.72
17.11
14.14
14.28
11.63
9.47
14.28
14.64
9
14.35
Gross margin%
10.14
10.42
11.31
10.97
13.32
13.11
14.87
16.38
17.99
16.85
20.95
16.38
13.21
49
2.18
Operating margin%
12.99
12.85
15.32
12.92
12.98
14.34
15.69
15.65
13.12
15.43
6.92
15.43
13.73
45
9.77
Net margin%
6.14
5.33
5.84
3.65
3.36
5.90
3.46
1.64
3.86
0.90
5.89
3.46
3.76
30
28.41
P/E ratio (avg)x
23.99
22.94
26.96
28.64
27.44
28.03
30.23
32.58
35.29
40.26
16.89
32.58
28.34
86
30.32
EV/EBITx
38.29
42.16
42.74
48.73
53.05
50.40
57.47
66.56
76.46
80.33
21.53
66.56
51.73
63
14.11
FCF yield (avg)%
8.99
9.79
9.59
10.24
9.48
12.32
12.20
13.21
12.22
10.66
29.70
12.22
10.45
13
25.78
FCF margin%
11.71
13.80
13.07
14.59
15.40
17.34
18.31
20.37
21.44
21.53
18.98
20.37
16.37
52
0.711
FCF / Net incomex
0.565
0.664
0.739
0.876
0.986
0.982
1.169
1.179
1.130
1.118
1.441
1.130
0.984
79
14.04
ROIC%
24.37
26.10
24.16
27.16
28.95
26.49
23.64
25.18
27.91
30.29
3.89
26.49
26.29
28
7.79
Return on equity%
15.90
13.25
14.78
13.87
12.14
13.16
14.93
13.22
11.05
13.26
18.36
13.22
13.26
25
20.99
Return on assets%
16.79
19.08
22.00
23.23
25.69
28.58
28.11
27.76
29.28
26.53
14.40
28.11
26.11
51
0.51
EPS₹
1.12
1.05
0.91
0.98
0.90
0.87
0.92
0.83
0.83
0.84
0.55
(1.51%)
(2.18%)
—
2.91
EPS growth%
17.20
19.04
21.93
22.75
20.68
20.36
18.69
19.91
19.49
18.30
6.27
19.49
19.70
36
0.76
Bookvalue per sh₹
1.34
1.48
1.35
1.29
1.42
1.28
1.30
1.32
1.38
1.39
1.20
(0.32%)
0.02%
—
1.34
FCF per share₹
0.39
0.38
0.42
0.40
0.42
0.44
0.50
0.52
0.60
0.68
0.98
9.88%
5.45%
—
1.46
Dividend per sh₹
0.92
1.01
1.02
1.07
1.14
1.13
1.16
1.30
1.54
1.85
1.54
10.12%
9.08%
—
21.33
Div yield (avg)%
15.49
14.37
13.44
13.88
11.39
11.34
13.05
15.46
13.58
15.33
25.65
13.58
13.73
41
24.46
Payout ratio%
2.72
4.21
5.50
5.30
2.66
4.61
2.55
4.64
6.13
6.80
13.10
4.64
4.62
53
47.26
Shares (diluted)M
34.52
29.85
28.96
27.55
26.24
28.48
24.44
23.48
23.17
22.07
47.17
(3.40%)
(3.91%)
42
23.26
Buyback yield%
9.15
7.99
9.04
9.16
9.91
6.99
5.23
7.20
7.19
4.34
26.04
6.99
7.60
92
1.542
D/E ratiox
1.620
1.851
1.951
2.203
2.268
2.276
2.226
2.613
2.787
3.070
1.722
2.613
2.247
10
87.82
Enterprise value₹M
78.06
75.89
76.55
83.64
91.25
86.57
76.38
79.20
81.57
85.79
57.54
(1.23%)
1.63%
29
67.53
LT debt₹M
25.65
22.88
20.09
20.58
20.31
18.35
19.79
17.28
19.12
17.14
79.09
(3.34%)
(5.21%)
65
Revenue
₹128.0M
7.17%
1.00×
Cost of revenue
₹81.25M
7.20%
1.00×
Operating expenses
₹26.12M
7.22%
1.00×
Cash and investments
17.07%
Goodwill & intangibles
17.05%