12.88
Revenue₹M
157.0
164.1
170.5
180.3
192.5
205.9
220.2
235.4
244.4
259.2
13.75
6.13%
5.98%
74
29.79
Revenue growth%
2.01
3.80
4.22
6.85
6.57
8.81
10.03
10.47
9.08
8.60
10.80
9.08
7.73
44
27.87
Gross margin%
24.06
22.06
25.05
26.69
26.52
26.47
26.93
26.55
24.91
24.71
2.69
26.47
25.76
58
12.19
Operating margin%
7.48
5.36
2.59
2.08
1.39
0.40
0.40
3.24
4.13
5.64
28.89
3.24
2.92
61
14.43
Net margin%
11.03
8.06
9.07
8.64
6.22
6.10
7.37
8.52
9.17
7.49
8.22
7.49
8.29
65
14.41
P/E ratio (avg)x
43.22
46.76
50.25
48.31
51.23
58.73
57.91
56.81
59.86
65.75
16.12
58.73
54.02
85
37.29
EV/EBITx
12.63
13.21
13.91
15.70
16.30
17.00
16.83
17.29
16.95
18.00
21.47
17.00
16.56
67
19.77
FCF yield (avg)%
16.24
16.05
16.05
16.88
15.92
13.39
13.87
15.80
18.07
18.87
19.04
15.80
16.05
21
13.64
FCF margin%
0.40
0.95
2.89
4.36
6.11
4.44
6.69
7.59
9.94
11.68
7.00
7.59
5.27
42
0.122
FCF / Net incomex
1.458
1.424
1.673
1.963
1.992
2.262
2.301
2.544
2.770
3.106
0.707
2.544
2.127
6
20.61
ROIC%
19.62
21.99
23.42
23.48
22.93
22.44
23.22
20.40
19.59
17.91
13.24
20.40
22.22
93
11.53
Return on equity%
14.79
12.27
13.00
14.75
16.89
18.14
20.66
22.64
24.54
26.64
10.55
22.64
17.51
70
19.05
Return on assets%
14.96
13.35
12.41
11.73
13.58
14.08
12.24
12.65
14.39
14.11
4.67
14.08
13.46
58
12.94
EPS₹
12.79
13.24
13.18
13.94
14.84
14.61
16.19
16.79
19.70
22.28
13.63
8.47%
7.56%
—
19.72
EPS growth%
0.99
0.40
0.40
1.54
2.40
2.29
0.40
0.40
0.40
0.40
20.03
0.40
0.40
63
6.76
Bookvalue per sh₹
12.19
12.92
11.22
12.34
12.85
12.06
12.77
11.96
10.89
10.06
9.25
(4.78%)
(1.53%)
—
12.57
FCF per share₹
20.91
22.21
26.51
28.96
34.37
33.55
33.00
34.36
40.06
48.34
10.68
7.06%
9.53%
—
8.30
Dividend per sh₹
13.43
14.99
15.06
16.92
18.88
20.12
20.68
24.00
25.02
26.00
3.94
6.61%
6.65%
—
2.50
Div yield (avg)%
8.08
9.11
11.96
14.87
17.18
15.91
13.04
10.32
11.95
10.94
22.37
11.95
11.95
20
7.49
Payout ratio%
19.44
22.19
20.61
22.69
23.95
22.01
24.65
26.94
29.12
27.15
10.19
26.94
23.32
74
5.300
Shares (diluted)M
8.331
8.683
9.122
9.451
10.06
11.05
11.62
12.82
15.40
15.20
5.233
8.62%
6.24%
34
28.80
Buyback yield%
20.22
21.17
20.90
21.49
21.78
22.23
21.46
24.08
26.56
25.51
6.78
24.08
21.64
78
0.998
D/E ratiox
2.393
2.349
2.232
2.502
2.789
2.731
2.709
3.192
3.258
3.605
1.177
3.192
2.720
27
213.2
Enterprise value₹M
134.3
133.6
120.5
110.0
95.96
101.9
108.1
94.02
100.8
92.26
65.54
(0.78%)
(4.87%)
7
91.02
LT debt₹M
33.47
33.19
29.16
30.69
31.39
31.15
27.48
29.47
26.79
28.58
197.8
(1.86%)
(2.95%)
60
Revenue
₹259.2M
5.98%
1.00×
Cost of revenue
₹117.4M
5.62%
0.97×
Operating expenses
₹63.59M
5.97%
1.00×