4.947
Revenue₹M
17.02
17.77
18.03
18.84
19.97
21.00
21.46
22.52
23.14
24.21
5.095
3.93%
4.04%
19
19.44
Revenue growth%
26.00
24.82
25.27
25.48
24.37
26.75
28.97
26.55
28.07
30.63
13.09
28.07
26.27
10
16.78
Gross margin%
6.99
9.23
6.86
4.20
4.00
2.11
3.50
4.13
6.87
5.70
14.18
4.13
4.95
68
10.91
Operating margin%
21.20
23.35
23.99
22.54
23.92
26.27
27.82
29.99
32.82
30.92
6.77
29.99
25.13
10
22.49
Net margin%
24.91
26.46
25.44
23.47
21.92
19.74
16.78
16.10
13.73
13.82
14.70
16.10
20.83
53
14.39
P/E ratio (avg)x
23.53
21.82
18.74
18.39
16.57
17.71
19.02
17.86
15.89
15.40
21.83
17.71
18.13
37
14.59
EV/EBITx
38.26
38.49
41.32
43.61
45.36
48.18
44.26
43.01
47.00
45.43
21.06
45.43
43.94
68
16.19
FCF yield (avg)%
32.12
34.38
31.45
34.02
33.67
33.70
30.99
33.68
33.80
35.71
22.38
33.70
33.69
34
11.04
FCF margin%
12.16
9.23
10.04
11.92
10.56
8.14
6.54
3.97
4.29
6.72
5.33
6.54
8.69
19
0.219
FCF / Net incomex
2.550
2.546
2.352
2.456
2.797
2.585
2.666
2.977
3.406
3.686
0.779
2.977
2.626
62
11.61
ROIC%
12.47
9.90
10.42
9.16
6.65
3.93
0.99
0.40
3.33
5.32
29.63
3.33
5.99
29
20.60
Return on equity%
1.35
0.40
0.40
1.10
0.90
1.84
0.40
0.40
0.40
2.13
21.26
0.40
0.65
72
26.73
Return on assets%
18.56
20.84
22.81
21.56
21.24
18.59
20.94
23.93
24.13
25.57
3.46
23.93
21.40
24
0.62
EPS₹
0.68
0.75
0.75
0.83
0.75
0.67
0.63
0.69
0.68
0.64
0.67
(3.15%)
(0.80%)
—
7.91
EPS growth%
12.61
10.28
12.99
14.63
15.77
14.70
15.32
15.53
15.03
15.86
16.96
15.32
14.86
42
0.73
Bookvalue per sh₹
0.46
0.50
0.50
0.49
0.52
0.53
0.53
0.50
0.57
0.63
0.34
3.75%
4.55%
—
0.52
FCF per share₹
0.44
0.47
0.50
0.49
0.57
0.66
0.76
0.87
0.86
1.00
0.54
12.11%
9.77%
—
0.52
Dividend per sh₹
0.60
0.61
0.69
0.70
0.66
0.71
0.74
0.71
0.77
0.88
0.76
6.04%
3.20%
—
8.93
Div yield (avg)%
19.51
21.71
24.00
25.51
27.01
26.23
27.99
27.82
27.28
26.70
13.10
27.28
26.46
66
13.59
Payout ratio%
22.68
20.59
22.13
24.64
22.44
23.56
24.13
25.09
27.77
28.23
2.71
25.09
23.85
41
14.45
Shares (diluted)M
13.56
12.51
12.26
13.05
13.46
11.84
10.73
10.66
11.24
11.69
14.49
(2.78%)
(2.90%)
53
8.39
Buyback yield%
23.12
22.82
23.41
21.45
22.59
19.81
22.12
23.71
25.23
25.14
7.13
23.71
22.97
70
0.318
D/E ratiox
1.183
1.192
1.099
1.121
1.174
1.015
1.110
1.079
1.146
1.049
1.799
1.079
1.116
13
7.333
Enterprise value₹M
36.99
36.58
41.39
47.43
50.29
60.41
69.66
75.27
80.54
90.53
20.56
12.48%
10.43%
51
20.21
LT debt₹M
7.041
6.608
6.484
6.863
5.952
6.150
6.266
6.688
6.139
6.377
22.27
1.39%
(2.06%)
39
Revenue
₹24.21M
4.04%
1.00×
Cost of revenue
₹13.82M
4.26%
1.02×
Operating expenses
₹4.049M
3.60%
0.96×
Goodwill & intangibles
16.47%
Cash and investments
14.73%