33.68
Revenue₹M
26.56
29.12
31.08
34.29
36.96
39.27
42.26
45.78
49.15
53.37
36.39
7.63%
8.18%
37
15.76
Revenue growth%
30.20
32.04
31.61
31.07
32.93
34.39
34.20
37.18
37.48
40.27
7.46
37.18
33.56
62
29.19
Gross margin%
18.24
16.18
13.72
16.34
15.26
16.97
15.97
17.87
19.34
22.11
2.36
17.87
16.66
6
17.98
Operating margin%
16.79
15.52
14.54
14.25
15.97
18.44
15.84
17.32
15.18
13.45
2.65
15.84
15.68
76
29.61
Net margin%
0.64
0.40
0.73
0.40
0.40
1.72
3.99
6.52
4.88
7.00
7.95
4.88
1.22
65
37.50
P/E ratio (avg)x
22.90
20.61
18.01
15.68
14.13
13.01
13.01
12.68
13.77
12.75
31.19
13.01
13.95
52
13.12
EV/EBITx
19.80
19.07
19.25
21.90
20.49
20.36
23.35
24.90
25.83
28.99
27.24
24.90
21.20
44
7.88
FCF yield (avg)%
18.95
21.72
23.28
21.04
22.41
21.24
23.31
25.96
26.44
27.18
27.68
25.96
22.84
7
8.16
FCF margin%
14.08
11.78
9.99
7.69
6.86
4.81
6.31
8.36
5.59
6.64
2.07
6.31
7.27
91
1.026
FCF / Net incomex
0.659
0.743
0.877
1.022
1.161
1.144
1.197
1.192
1.272
1.300
0.889
1.197
1.152
82
23.16
ROIC%
2.58
1.18
0.40
1.99
2.96
3.43
1.22
3.38
0.44
0.40
8.13
1.22
1.60
50
19.76
Return on equity%
1.23
0.40
2.80
4.95
7.74
10.05
8.61
8.71
6.17
7.06
20.11
8.61
6.61
40
10.98
Return on assets%
10.36
13.10
13.24
13.63
15.48
14.38
14.27
12.48
13.25
15.89
15.45
14.27
13.44
71
2.69
EPS₹
3.72
4.10
4.25
4.49
4.62
5.46
5.66
5.84
5.84
6.09
2.90
5.69%
5.26%
—
15.80
EPS growth%
31.17
28.42
25.65
23.33
24.40
21.53
22.01
24.48
24.39
22.89
10.17
22.89
24.39
94
4.69
Bookvalue per sh₹
7.43
7.29
7.50
8.14
7.64
8.58
9.41
10.18
9.13
9.55
8.57
4.58%
2.34%
—
8.41
FCF per share₹
9.97
12.12
13.46
16.36
16.81
20.47
22.98
22.82
26.02
27.88
6.50
10.65%
11.44%
—
2.36
Dividend per sh₹
8.74
10.04
10.56
11.35
11.43
13.72
15.65
16.32
19.39
21.88
4.90
13.86%
10.88%
—
3.33
Div yield (avg)%
9.89
10.16
9.09
10.47
13.29
11.19
12.00
10.74
13.51
13.91
3.80
12.00
10.97
8
11.58
Payout ratio%
15.57
14.37
13.57
13.79
13.16
13.93
14.82
12.55
9.79
12.54
25.71
12.55
13.68
15
3.357
Shares (diluted)M
2.175
2.094
2.105
1.907
1.734
1.715
1.580
1.599
1.624
1.472
3.301
(3.23%)
(4.39%)
14
22.91
Buyback yield%
11.50
11.72
11.26
13.50
16.38
15.61
18.02
20.16
19.41
16.83
26.45
18.02
15.99
48
0.569
D/E ratiox
1.506
1.494
1.405
1.566
1.507
1.329
1.304
1.269
1.221
1.143
0.153
1.269
1.367
20
46.72
Enterprise value₹M
41.00
42.44
36.33
35.64
35.23
34.47
34.16
32.87
28.24
28.41
32.76
(4.22%)
(3.89%)
11
40.96
LT debt₹M
31.37
37.26
44.76
49.68
57.93
63.05
69.04
80.95
87.66
100.6
29.89
11.66%
14.23%
67
Revenue
₹53.37M
8.18%
1.00×
Cost of revenue
₹23.24M
8.45%
1.03×
Operating expenses
₹13.06M
8.29%
1.01×
Cash and investments
18.71%
Goodwill & intangibles
15.33%
Spread over hurdle
(1.34%)