15.52
Revenue₹M
16.92
18.32
19.72
21.76
23.74
25.80
27.30
29.26
31.55
33.61
16.06
7.19%
7.87%
72
17.20
Revenue growth%
30.99
32.61
31.77
33.86
33.60
30.77
31.12
32.15
30.55
27.60
22.53
30.77
31.44
74
11.50
Gross margin%
8.51
6.11
7.80
6.68
8.24
6.50
7.07
6.40
7.21
8.83
28.80
7.07
7.14
15
2.29
Operating margin%
13.73
12.21
13.91
13.35
12.62
15.00
13.63
11.37
11.66
12.72
11.42
12.72
13.04
29
4.82
Net margin%
22.03
20.62
23.28
25.40
25.98
23.77
21.43
21.89
18.97
16.16
17.26
21.43
21.96
87
8.247
P/E ratio (avg)x
21.85
19.77
22.08
23.83
23.57
24.30
21.95
24.50
25.98
27.80
8.324
24.50
23.70
27
24.28
EV/EBITx
43.19
51.01
60.33
60.16
65.50
72.99
78.10
89.72
90.90
109.8
32.00
89.72
69.25
89
17.65
FCF yield (avg)%
3.53
1.06
0.40
1.43
0.40
0.40
3.38
4.66
4.39
3.24
11.99
3.38
2.33
41
3.20
FCF margin%
26.19
28.89
26.57
26.89
24.77
26.53
26.76
25.72
28.49
31.38
17.19
26.76
26.67
62
0.438
FCF / Net incomex
2.529
2.904
3.210
3.175
3.211
3.298
3.737
3.961
4.044
4.159
1.462
3.961
3.255
51
5.34
ROIC%
18.77
21.66
22.82
23.87
25.04
23.09
23.76
24.58
26.25
25.46
19.88
24.58
23.82
90
9.16
Return on equity%
33.13
35.75
35.37
34.90
36.82
36.18
38.54
35.92
37.34
37.36
27.88
37.34
36.05
92
15.47
Return on assets%
18.77
18.89
17.14
14.54
16.84
16.41
16.97
15.44
16.76
17.66
16.25
16.76
16.91
65
3.54
EPS₹
0.85
0.85
0.92
0.87
0.84
0.86
0.80
0.78
0.71
0.67
3.93
(4.60%)
(1.66%)
—
15.84
EPS growth%
6.61
5.80
6.29
6.93
8.65
7.13
4.84
6.21
7.25
5.42
6.15
6.21
6.45
11
3.65
Bookvalue per sh₹
0.90
1.03
1.03
1.12
1.25
1.41
1.40
1.48
1.42
1.49
2.49
3.58%
5.81%
—
4.15
FCF per share₹
3.06
2.65
2.51
2.72
2.85
2.83
2.74
2.97
2.67
2.49
1.27
(2.66%)
(1.81%)
—
0.76
Dividend per sh₹
4.49
4.74
5.06
5.45
5.80
5.35
5.89
5.56
5.99
5.85
3.40
0.18%
2.90%
—
18.39
Div yield (avg)%
8.31
7.88
5.79
5.95
4.29
2.49
1.43
1.35
3.05
5.61
27.05
2.49
4.95
28
23.60
Payout ratio%
17.84
20.22
22.32
22.77
24.72
27.69
26.84
29.35
29.20
27.44
24.24
27.69
25.78
59
3.396
Shares (diluted)M
4.384
4.902
5.192
5.962
6.196
6.137
6.745
6.681
7.236
7.491
3.580
3.87%
6.93%
82
28.85
Buyback yield%
13.18
10.32
12.49
14.75
12.00
9.75
9.74
7.08
8.67
6.13
9.15
8.67
10.04
54
0.657
D/E ratiox
1.333
1.363
1.442
1.381
1.510
1.625
1.843
1.983
2.254
2.309
1.535
1.983
1.567
69
22.94
Enterprise value₹M
38.32
42.55
42.81
48.38
54.52
56.81
65.65
70.58
80.44
92.26
12.62
11.09%
10.73%
85
35.10
LT debt₹M
19.64
21.56
25.24
25.96
29.25
32.91
35.32
35.06
36.49
41.51
22.89
7.25%
8.68%
60
Revenue
₹33.61M
7.87%
1.00×
Cost of revenue
₹18.68M
7.91%
1.00×
Operating expenses
₹3.946M
7.47%
0.96×
Cash and investments
16.66%