8.886
Revenue₹M
37.87
40.60
42.07
44.86
47.14
50.46
52.91
55.06
57.37
61.74
9.170
5.54%
5.63%
82
14.41
Revenue growth%
21.99
19.58
16.73
17.11
14.20
16.73
18.11
15.61
13.04
10.55
16.09
15.61
16.73
60
28.12
Gross margin%
5.16
2.35
4.57
1.86
4.20
1.95
1.03
2.58
0.45
2.75
5.74
1.95
2.46
53
8.26
Operating margin%
5.75
4.52
4.80
5.09
3.34
2.18
0.42
2.60
5.30
7.69
25.28
2.60
4.66
14
18.66
Net margin%
16.88
19.51
19.37
19.51
19.63
20.10
20.23
20.78
20.73
23.06
14.80
20.73
19.86
10
11.48
P/E ratio (avg)x
21.28
20.35
20.12
21.82
21.02
22.16
22.97
20.04
17.96
18.12
11.99
20.04
20.69
76
37.71
EV/EBITx
43.69
44.27
43.86
51.18
58.61
55.76
54.81
55.64
56.32
57.62
7.580
55.76
55.23
33
16.69
FCF yield (avg)%
6.57
6.19
6.19
5.15
4.67
2.35
0.40
0.40
0.40
0.40
21.48
0.40
3.51
74
25.54
FCF margin%
28.69
30.62
33.55
33.09
33.69
32.95
30.22
32.10
32.97
35.22
16.33
32.95
32.96
65
0.122
FCF / Net incomex
1.533
1.634
1.787
1.601
1.521
1.580
1.679
1.558
1.643
1.802
0.329
1.643
1.618
68
9.99
ROIC%
2.15
0.40
1.80
0.40
0.40
0.40
3.24
1.96
1.60
0.40
29.64
1.60
1.00
6
10.18
Return on equity%
26.49
23.97
24.89
27.28
27.25
26.02
28.90
29.24
29.65
31.22
25.43
29.24
27.26
13
5.21
Return on assets%
2.23
0.57
0.40
0.40
3.05
5.94
8.10
10.14
9.64
7.49
29.20
8.10
4.49
89
1.20
EPS₹
4.53
4.94
4.57
4.61
4.53
4.55
4.34
4.31
4.79
4.61
1.24
0.34%
(0.02%)
—
18.67
EPS growth%
24.11
24.45
26.18
25.48
27.34
27.63
30.10
27.35
26.22
27.05
26.61
27.35
26.64
53
2.80
Bookvalue per sh₹
6.26
6.09
6.81
8.08
9.18
10.17
11.24
12.46
12.70
13.95
2.30
8.73%
9.74%
—
3.00
FCF per share₹
1.64
1.72
1.54
1.40
1.41
1.35
1.16
1.05
1.04
0.93
0.72
(7.89%)
(5.24%)
—
2.90
Dividend per sh₹
3.01
3.20
3.28
3.79
4.55
5.27
6.29
6.50
7.63
8.00
3.56
11.94%
10.32%
—
7.16
Div yield (avg)%
24.10
25.19
25.62
27.63
25.17
25.11
24.83
24.33
21.86
19.71
12.94
24.33
24.97
29
18.12
Payout ratio%
13.84
11.39
13.95
15.31
15.20
14.00
11.32
9.17
6.78
6.38
9.70
9.17
12.61
53
5.220
Shares (diluted)M
6.299
6.032
6.051
5.987
5.564
5.099
4.795
4.649
4.538
4.852
5.259
(2.70%)
(2.03%)
18
16.97
Buyback yield%
31.80
32.23
34.18
34.02
32.79
31.89
31.57
31.67
32.36
34.27
15.24
31.89
32.29
85
0.358
D/E ratiox
0.522
0.512
0.538
0.566
0.617
0.611
0.599
0.637
0.597
0.681
1.538
0.611
0.598
80
46.90
Enterprise value₹M
25.66
25.35
27.31
29.62
29.75
29.98
32.64
31.73
35.00
39.29
9.081
5.72%
5.49%
36
41.60
LT debt₹M
49.31
50.42
51.89
55.89
55.73
58.88
63.95
62.81
72.78
71.97
46.18
5.25%
5.42%
49
Revenue
₹61.74M
5.63%
1.00×
Cost of revenue
₹34.30M
5.52%
0.99×
Operating expenses
₹7.690M
6.00%
1.04×
Cash and investments
16.37%