18.66
Revenue₹M
30.45
31.58
33.43
34.81
37.22
39.22
41.66
44.35
47.62
49.12
20.21
5.71%
5.42%
83
9.01
Revenue growth%
2.51
1.84
1.02
2.72
0.89
3.24
4.72
7.54
8.60
10.36
19.76
7.54
2.98
80
8.91
Gross margin%
17.48
19.37
20.78
21.49
23.62
26.08
26.22
24.53
25.71
24.15
4.63
25.71
23.89
27
8.86
Operating margin%
14.87
16.03
18.40
15.85
15.99
18.77
15.78
18.34
18.48
16.99
26.01
18.34
16.51
9
10.98
Net margin%
3.93
5.08
6.26
6.26
7.41
8.61
6.27
9.19
9.38
11.67
7.89
9.19
6.84
32
36.11
P/E ratio (avg)x
20.05
19.42
21.19
19.81
21.02
22.07
22.86
24.01
27.56
26.75
25.46
24.01
21.63
92
15.44
EV/EBITx
44.05
50.92
57.49
65.12
63.02
73.64
81.70
80.23
91.04
91.37
35.07
81.70
69.38
35
23.53
FCF yield (avg)%
13.56
10.85
12.81
9.83
7.52
7.20
8.79
8.36
8.88
9.47
13.60
8.79
9.17
44
20.22
FCF margin%
28.60
31.10
29.50
29.74
26.85
29.57
29.20
32.12
29.16
30.86
23.82
29.57
29.53
23
0.347
FCF / Net incomex
0.730
0.751
0.696
0.640
0.610
0.646
0.665
0.624
0.646
0.637
1.094
0.646
0.646
90
3.84
ROIC%
4.16
1.56
0.40
0.40
2.53
3.37
3.54
0.72
0.40
0.41
22.05
0.72
1.14
31
23.54
Return on equity%
18.12
18.32
18.97
16.88
19.37
20.28
18.44
18.18
17.28
17.57
24.44
18.18
18.25
47
20.28
Return on assets%
21.40
23.51
23.44
25.57
26.89
26.36
26.47
28.01
30.86
31.47
27.38
28.01
26.41
27
6.30
EPS₹
5.76
5.86
6.16
5.34
5.85
5.15
5.07
4.56
4.68
4.67
6.50
(4.41%)
(2.21%)
—
20.67
EPS growth%
33.38
31.51
33.29
31.96
28.99
30.33
31.67
30.15
27.32
25.59
3.77
30.15
30.92
62
4.88
Bookvalue per sh₹
7.86
7.97
8.69
8.74
8.75
9.31
9.43
8.88
9.26
10.19
3.01
3.10%
2.50%
—
3.18
FCF per share₹
5.78
6.61
7.37
7.78
7.43
8.01
9.20
10.46
10.31
11.30
5.72
8.73%
6.62%
—
3.63
Dividend per sh₹
2.19
2.44
2.40
2.36
2.23
2.04
2.30
2.53
2.89
3.05
3.80
6.42%
3.02%
—
9.94
Div yield (avg)%
4.55
2.89
0.96
0.40
0.40
0.40
1.20
0.40
0.40
3.06
27.11
0.40
0.68
12
5.54
Payout ratio%
10.10
11.40
9.03
11.19
8.56
11.14
12.00
11.08
12.49
12.82
23.94
12.00
11.17
18
3.147
Shares (diluted)M
3.313
3.460
3.434
3.486
3.560
3.698
3.388
3.251
3.338
3.167
3.026
(2.31%)
(1.43%)
84
12.81
Buyback yield%
7.91
5.81
7.49
8.13
6.87
5.94
7.06
9.50
12.22
10.89
9.76
9.50
7.70
67
0.283
D/E ratiox
0.801
0.842
0.948
0.934
1.087
1.137
1.338
1.389
1.458
1.621
1.216
1.389
1.112
43
34.23
Enterprise value₹M
33.26
35.50
38.42
41.63
40.17
44.33
45.48
50.78
55.09
59.95
31.52
8.33%
7.57%
62
21.99
LT debt₹M
32.85
32.48
32.03
34.17
38.14
43.36
42.22
47.27
54.27
63.71
46.48
10.81%
7.67%
27
Revenue
₹49.12M
5.42%
1.00×
Cost of revenue
₹23.21M
5.23%
0.98×
Operating expenses
₹11.97M
5.78%
1.03×
Cash and investments
17.00%