38.39
Revenue₹M
54.20
59.48
63.62
67.44
72.84
76.54
83.67
88.24
93.80
102.9
41.93
7.14%
7.32%
50
29.41
Revenue growth%
13.74
11.27
11.92
9.66
11.18
8.82
7.22
9.21
8.23
7.39
13.48
8.23
9.43
82
25.81
Gross margin%
11.16
11.64
12.41
13.49
14.91
12.42
13.21
12.87
14.62
17.18
28.03
13.21
13.04
15
10.83
Operating margin%
27.69
26.09
28.01
26.81
27.74
26.56
28.40
25.62
28.28
25.95
21.34
26.56
27.25
25
13.52
Net margin%
9.72
9.55
7.70
7.16
7.81
6.01
7.62
4.76
7.04
5.94
3.63
6.01
7.39
80
22.22
P/E ratio (avg)x
37.41
33.11
31.73
32.27
31.20
32.31
34.50
34.63
34.94
34.67
22.26
34.63
33.81
37
10.13
EV/EBITx
29.63
31.39
32.96
29.89
26.14
24.94
23.62
25.30
23.11
23.90
14.89
23.90
25.72
57
26.11
FCF yield (avg)%
19.93
19.48
20.89
23.65
21.72
20.33
18.81
21.52
21.99
22.88
22.46
21.52
21.20
9
4.58
FCF margin%
19.16
17.42
16.93
15.45
13.83
11.64
10.70
10.54
10.00
7.60
13.50
10.54
12.74
73
0.907
FCF / Net incomex
1.906
1.959
2.054
2.329
2.424
2.189
2.181
2.319
2.447
2.605
0.718
2.319
2.254
66
7.55
ROIC%
23.72
25.39
28.28
27.40
25.64
25.59
24.94
27.38
28.84
26.96
9.07
26.96
26.30
6
8.18
Return on equity%
10.23
8.18
8.13
8.58
6.01
8.00
6.66
9.19
7.04
6.73
10.04
7.04
8.07
84
4.52
Return on assets%
0.40
3.02
2.67
4.82
2.64
2.39
5.15
7.85
5.05
7.23
25.16
5.15
3.92
83
0.40
EPS₹
0.56
0.52
0.47
0.52
0.49
0.54
0.54
0.53
0.52
0.50
0.43
0.46%
(0.71%)
—
14.45
EPS growth%
17.08
19.24
20.91
22.47
21.75
19.47
21.59
22.15
21.94
20.74
14.35
21.59
21.25
39
0.87
Bookvalue per sh₹
0.45
0.44
0.52
0.55
0.56
0.59
0.62
0.64
0.66
0.68
1.77
3.99%
6.00%
—
1.69
FCF per share₹
1.61
1.61
1.78
1.67
1.82
1.76
1.87
2.06
2.21
2.05
0.79
2.37%
1.80%
—
1.28
Dividend per sh₹
0.85
0.75
0.66
0.55
0.56
0.60
0.59
0.54
0.49
0.48
0.74
(2.88%)
(6.26%)
—
4.19
Div yield (avg)%
10.28
11.87
14.03
12.29
13.60
14.35
13.70
13.19
10.28
8.06
21.41
13.19
12.74
67
3.73
Payout ratio%
4.46
3.07
1.78
0.40
0.40
3.35
3.93
6.84
8.36
7.22
20.42
6.84
3.64
69
25.12
Shares (diluted)M
22.94
21.80
23.18
21.49
22.33
24.91
22.52
24.76
24.96
25.31
24.73
2.54%
0.39%
84
18.61
Buyback yield%
16.37
15.36
15.25
14.85
13.81
13.98
11.31
12.85
13.13
10.42
6.26
12.85
13.89
19
1.729
D/E ratiox
0.650
0.579
0.547
0.496
0.531
0.487
0.460
0.460
0.460
0.467
1.382
0.460
0.491
29
58.91
Enterprise value₹M
6.408
7.135
7.610
7.543
7.295
7.988
9.269
10.67
12.24
14.38
15.50
14.54%
8.30%
11
86.67
LT debt₹M
14.05
14.19
15.78
16.49
16.21
14.90
16.23
16.72
18.34
17.18
18.51
1.17%
1.28%
88
Revenue
₹102.9M
7.32%
1.00×
Cost of revenue
₹52.61M
7.15%
0.98×
Operating expenses
₹21.08M
7.58%
1.02×