30.38
Revenue₹M
61.71
63.88
65.72
67.61
69.20
71.04
70.90
73.11
75.91
77.26
31.34
2.23%
2.19%
48
12.12
Revenue growth%
3.38
5.21
7.71
6.02
5.28
7.98
8.14
8.01
6.01
6.32
25.29
7.98
6.17
41
20.03
Gross margin%
5.71
6.61
5.00
7.75
8.99
7.61
7.45
9.68
8.52
8.23
26.37
8.23
7.68
42
25.46
Operating margin%
0.78
0.40
1.74
1.26
0.40
0.40
0.84
3.23
1.40
3.94
19.95
1.40
1.05
60
23.68
Net margin%
3.47
4.36
5.01
7.71
10.28
9.78
10.29
9.07
8.93
7.00
20.05
9.07
8.32
68
31.24
P/E ratio (avg)x
29.70
34.12
39.01
41.63
47.11
51.19
52.64
59.39
64.32
68.15
36.63
59.39
49.15
86
13.52
EV/EBITx
53.41
58.20
58.95
68.46
70.21
82.16
96.34
97.78
103.6
118.5
28.73
97.78
76.18
87
26.12
FCF yield (avg)%
9.04
6.34
7.29
8.86
11.58
9.98
7.35
7.71
7.37
4.46
17.37
7.37
7.54
70
8.84
FCF margin%
23.91
22.85
25.19
22.48
20.42
18.11
17.70
18.87
18.26
20.14
4.21
18.26
20.28
41
0.484
FCF / Net incomex
1.473
1.449
1.420
1.340
1.377
1.290
1.423
1.517
1.500
1.583
1.118
1.500
1.436
36
23.22
ROIC%
3.14
0.40
0.40
2.31
2.68
0.85
0.66
3.01
1.17
2.97
23.51
1.17
1.74
38
15.27
Return on equity%
10.00
8.96
8.58
11.03
12.49
15.26
16.22
17.87
16.12
18.51
8.84
16.22
13.87
70
20.04
Return on assets%
1.85
0.40
0.40
2.99
4.45
3.03
2.89
4.18
2.68
2.54
10.41
2.89
2.78
22
2.60
EPS₹
4.97
5.10
5.62
5.31
5.41
5.81
5.77
5.93
5.66
6.09
2.71
2.39%
1.44%
—
11.81
EPS growth%
13.58
12.17
13.50
14.74
17.27
14.67
13.25
11.56
10.72
11.20
19.86
11.56
13.37
80
5.08
Bookvalue per sh₹
7.97
9.02
9.68
9.68
11.52
13.48
15.42
16.85
18.47
18.81
9.44
10.30%
9.80%
—
7.00
FCF per share₹
3.71
3.35
3.19
3.17
3.33
3.47
3.48
3.65
3.94
3.35
1.91
0.14%
(1.95%)
—
6.73
Dividend per sh₹
8.45
8.74
8.91
8.87
9.32
10.48
10.46
11.51
13.21
15.65
3.32
10.91%
7.47%
—
21.69
Div yield (avg)%
25.50
28.48
29.73
28.71
30.49
32.77
30.59
30.83
28.68
25.84
28.94
30.59
29.22
41
27.02
Payout ratio%
25.04
27.35
24.73
26.15
28.83
28.98
31.78
29.57
28.69
30.96
29.23
29.57
28.76
83
4.300
Shares (diluted)M
5.142
4.953
5.000
5.241
4.830
5.469
5.493
5.884
6.317
7.058
4.497
7.88%
3.25%
85
8.02
Buyback yield%
24.88
26.51
28.63
30.20
29.89
27.64
24.93
23.18
21.95
22.75
28.50
23.18
25.72
7
0.995
D/E ratiox
2.128
2.233
2.395
2.893
2.833
3.353
3.298
3.352
4.055
4.737
1.180
3.353
3.095
61
48.56
Enterprise value₹M
97.87
95.55
101.8
114.5
122.0
123.1
140.4
152.7
147.3
175.7
38.31
7.56%
6.00%
81
8.804
LT debt₹M
5.231
5.495
5.171
4.854
4.315
4.445
4.572
4.242
4.705
4.577
26.08
1.18%
(1.94%)
54
Revenue
₹77.26M
2.19%
1.00×
Cost of revenue
₹52.72M
2.31%
1.01×
Operating expenses
₹12.41M
2.07%
0.99×
Cash and investments
20.94%
Goodwill & intangibles
16.56%