76.83
Revenue₹M
89.77
94.05
98.51
103.8
110.5
115.9
121.2
125.0
128.9
134.1
78.94
3.95%
4.47%
52
7.30
Revenue growth%
14.24
11.45
10.60
9.49
7.42
6.85
9.75
12.48
13.21
15.54
12.41
12.48
11.03
42
22.25
Gross margin%
12.97
13.63
10.69
9.72
11.52
10.19
11.48
10.95
8.94
8.51
20.03
10.19
10.82
18
22.76
Operating margin%
14.17
17.11
17.14
14.39
13.37
13.45
11.33
8.92
9.84
7.69
2.65
9.84
13.41
59
27.93
Net margin%
15.25
12.96
12.96
15.38
17.70
15.41
14.71
14.31
11.41
13.40
8.30
14.31
14.51
39
23.79
P/E ratio (avg)x
23.18
22.33
19.63
17.31
18.63
16.46
15.52
15.42
15.96
14.43
20.10
15.52
16.89
57
8.322
EV/EBITx
40.96
43.89
42.84
47.88
55.14
54.16
57.84
62.10
62.20
62.58
36.01
62.10
54.65
6
11.11
FCF yield (avg)%
10.24
8.65
7.71
8.48
7.75
7.16
8.54
7.22
5.06
5.38
12.13
7.16
7.73
50
12.68
FCF margin%
5.98
4.38
1.51
2.70
5.34
5.52
3.70
4.11
2.46
0.40
5.47
3.70
3.90
62
1.782
FCF / Net incomex
2.784
2.754
3.322
3.626
3.888
4.310
4.723
5.109
5.676
6.182
1.282
5.109
4.099
17
23.08
ROIC%
0.58
3.11
2.22
0.40
2.09
0.40
0.40
1.69
4.44
6.41
8.80
1.69
1.89
38
22.32
Return on equity%
16.95
16.41
15.84
18.28
16.83
19.65
22.16
19.34
22.06
21.05
9.78
21.05
18.81
65
11.60
Return on assets%
25.25
27.13
25.62
24.66
26.46
24.01
25.99
26.67
24.78
25.82
6.95
25.82
25.72
74
1.28
EPS₹
0.94
0.87
0.88
0.88
0.86
0.80
0.73
0.71
0.71
0.67
1.39
(4.91%)
(2.65%)
—
3.06
EPS growth%
10.78
13.38
14.70
12.78
11.01
12.48
12.60
11.28
10.79
13.34
22.73
12.48
12.54
5
0.69
Bookvalue per sh₹
0.35
0.34
0.38
0.35
0.38
0.42
0.38
0.35
0.33
0.36
0.63
(1.24%)
1.35%
—
0.58
FCF per share₹
0.42
0.47
0.45
0.52
0.52
0.52
0.59
0.68
0.68
0.79
1.03
8.79%
6.74%
—
0.92
Dividend per sh₹
1.02
0.95
0.97
1.02
0.91
0.88
0.78
0.69
0.64
0.64
0.58
(6.88%)
(5.00%)
—
16.44
Div yield (avg)%
24.07
22.00
23.13
23.29
21.82
19.04
17.59
17.72
17.76
14.92
13.76
17.72
20.43
39
8.25
Payout ratio%
17.03
17.29
16.21
15.18
17.58
16.39
15.22
15.25
14.06
13.40
11.27
15.22
15.73
32
48.44
Shares (diluted)M
79.97
93.00
111.3
123.8
148.4
169.7
189.6
187.7
213.6
208.4
48.31
7.03%
11.53%
88
5.76
Buyback yield%
26.58
25.36
27.94
26.47
26.55
29.47
30.24
29.86
32.34
31.21
20.76
30.24
28.70
76
1.163
D/E ratiox
0.121
0.129
0.131
0.126
0.141
0.158
0.174
0.176
0.159
0.162
0.130
0.162
0.150
27
61.57
Enterprise value₹M
39.93
44.21
46.93
45.44
45.81
48.95
56.84
59.04
67.44
70.11
23.57
8.88%
7.44%
49
40.43
LT debt₹M
111.6
127.2
121.7
114.3
117.9
130.4
143.1
131.4
129.4
122.0
28.89
0.69%
1.09%
71
Revenue
₹134.1M
4.47%
1.00×
Cost of revenue
₹73.59M
4.31%
0.99×
Operating expenses
₹18.70M
4.70%
1.02×
Goodwill & intangibles
17.84%