27.65
Revenue₹M
54.26
56.83
60.04
63.52
66.46
69.40
73.52
76.33
79.85
83.54
28.94
4.68%
4.72%
50
28.26
Revenue growth%
16.89
15.71
16.37
14.85
16.43
14.86
12.11
14.26
12.84
14.54
18.45
14.26
14.85
45
19.68
Gross margin%
11.09
11.67
10.45
9.02
8.50
11.20
11.92
9.67
11.16
10.77
3.96
11.16
10.93
26
7.50
Operating margin%
19.35
20.11
20.32
18.45
17.11
16.65
14.76
17.71
16.51
14.89
4.09
16.51
17.41
76
19.67
Net margin%
16.47
18.51
17.78
16.27
17.36
20.23
22.62
21.53
19.96
18.22
19.05
20.23
18.36
7
24.47
P/E ratio (avg)x
27.49
31.76
32.09
36.01
36.00
42.08
44.54
49.47
47.38
48.48
35.00
47.38
39.04
78
11.63
EV/EBITx
52.67
57.11
57.69
63.49
61.02
64.78
63.62
65.50
74.58
78.21
16.08
65.50
63.55
77
26.68
FCF yield (avg)%
14.76
12.54
10.92
12.52
12.72
13.89
14.05
14.42
17.14
19.82
10.69
14.42
13.97
65
25.60
FCF margin%
15.66
15.32
14.73
15.86
13.05
12.71
15.06
13.11
11.19
10.68
14.52
12.71
13.92
78
1.215
FCF / Net incomex
0.517
0.539
0.601
0.546
0.517
0.562
0.600
0.532
0.590
0.661
1.739
0.590
0.554
50
20.25
ROIC%
7.29
7.56
8.35
5.96
5.24
5.28
2.82
1.03
0.40
0.71
28.39
1.03
5.26
22
5.45
Return on equity%
32.98
34.30
36.23
36.83
36.49
37.92
40.47
41.81
43.44
43.17
21.86
41.81
37.38
63
24.44
Return on assets%
11.10
9.66
9.02
8.10
7.77
6.54
4.69
5.84
3.95
3.91
10.90
4.69
7.15
59
1.48
EPS₹
4.57
4.60
4.92
5.42
6.03
6.76
7.44
8.10
7.71
6.98
1.62
2.97%
5.03%
—
19.56
EPS growth%
19.38
20.48
22.62
20.32
18.01
17.85
16.02
13.47
15.42
17.88
7.80
16.02
17.95
76
4.36
Bookvalue per sh₹
1.12
1.30
1.38
1.52
1.54
1.71
1.75
1.87
1.81
2.07
1.63
6.17%
6.34%
—
2.20
FCF per share₹
2.30
2.36
2.16
2.13
2.24
2.26
2.53
2.88
2.70
2.47
1.01
1.99%
1.25%
—
4.65
Dividend per sh₹
4.59
5.03
4.92
5.06
5.48
5.24
5.85
6.57
6.09
6.24
0.64
2.64%
3.98%
—
17.98
Div yield (avg)%
9.41
6.45
7.49
6.27
3.50
5.62
7.99
8.17
6.22
4.10
10.44
6.22
6.36
66
9.69
Payout ratio%
1.78
3.45
2.28
1.62
2.36
2.09
3.51
1.37
1.74
0.40
20.39
1.74
1.94
76
12.49
Shares (diluted)M
17.77
18.21
19.06
18.53
19.91
19.41
20.61
19.60
19.29
18.69
12.44
(1.26%)
1.71%
13
4.17
Buyback yield%
0.40
2.38
4.79
7.03
7.87
10.01
9.20
7.76
10.19
12.06
11.90
10.01
7.81
42
0.390
D/E ratiox
1.225
1.200
1.092
1.152
1.253
1.105
1.110
1.054
0.945
0.919
1.215
1.054
1.108
91
77.60
Enterprise value₹M
36.06
35.07
36.79
38.25
38.60
39.67
41.95
50.61
58.21
58.09
23.86
8.52%
5.26%
88
90.58
LT debt₹M
167.3
190.2
212.9
252.7
266.3
301.2
364.1
415.1
449.2
461.3
45.77
11.62%
11.91%
87
Revenue
₹83.54M
4.72%
1.00×
Cost of revenue
₹47.16M
4.65%
0.99×
Operating expenses
₹15.77M
4.67%
0.99×
Goodwill & intangibles
19.32%
Cash and investments
15.03%