3.031
Revenue₹M
2.308
2.484
2.654
2.781
2.994
3.211
3.372
3.555
3.746
4.013
3.127
6.03%
6.15%
18
20.06
Revenue growth%
29.48
27.43
25.50
25.44
23.26
21.19
19.42
21.49
19.49
18.08
26.33
19.49
22.37
15
23.82
Gross margin%
6.86
7.74
8.32
8.48
5.59
6.97
7.07
7.59
8.23
6.71
7.88
7.07
7.33
30
13.89
Operating margin%
22.02
24.96
26.15
28.68
28.30
30.64
32.57
30.85
29.17
29.87
28.02
30.64
28.92
23
19.27
Net margin%
8.80
9.52
6.95
6.69
7.65
8.66
5.74
6.29
6.74
4.76
23.71
6.29
6.84
59
29.33
P/E ratio (avg)x
25.09
27.47
25.29
28.47
28.77
32.56
36.85
41.83
44.16
48.82
37.98
41.83
30.67
44
8.340
EV/EBITx
12.06
13.66
16.52
18.38
19.63
22.50
22.48
24.51
27.80
30.00
18.12
24.51
21.05
63
6.68
FCF yield (avg)%
7.83
9.93
9.72
10.12
7.99
8.94
10.03
9.79
9.87
12.47
19.07
9.87
9.83
89
24.57
FCF margin%
32.76
29.81
30.95
33.36
31.67
33.23
30.50
30.09
31.33
29.84
13.88
30.50
31.14
71
0.415
FCF / Net incomex
0.241
0.227
0.239
0.229
0.205
0.196
0.179
0.191
0.170
0.184
1.649
0.184
0.201
92
29.92
ROIC%
16.97
19.00
17.02
15.93
18.17
16.23
14.26
12.46
13.35
12.98
8.33
13.35
16.08
79
16.33
Return on equity%
0.40
0.40
0.40
1.97
1.63
1.46
0.40
3.37
5.80
2.85
19.78
2.85
1.55
53
17.31
Return on assets%
11.52
9.93
11.35
10.82
13.81
11.36
9.15
11.57
13.25
13.29
16.64
11.57
11.44
61
0.32
EPS₹
0.48
0.49
0.52
0.55
0.58
0.63
0.62
0.65
0.65
0.72
0.35
4.51%
4.01%
—
21.10
EPS growth%
18.69
15.95
15.80
16.42
14.03
13.79
13.52
11.03
9.07
10.52
21.45
11.03
13.91
73
0.48
Bookvalue per sh₹
0.53
0.51
0.52
0.47
0.46
0.46
0.44
0.40
0.42
0.39
0.22
(3.33%)
(3.58%)
—
0.26
FCF per share₹
0.18
0.16
0.17
0.15
0.16
0.15
0.14
0.13
0.14
0.13
0.83
(3.19%)
(3.50%)
—
0.13
Dividend per sh₹
0.56
0.63
0.60
0.67
0.68
0.72
0.81
0.75
0.86
0.80
0.13
3.35%
2.71%
—
26.16
Div yield (avg)%
26.11
26.99
24.89
23.79
22.60
23.09
21.04
21.35
22.66
24.20
21.20
22.66
23.44
80
15.24
Payout ratio%
23.20
20.24
19.59
19.82
18.07
15.26
17.84
18.03
20.64
20.04
20.94
18.03
19.71
61
4.566
Shares (diluted)M
7.385
8.571
9.043
9.529
10.78
11.72
11.27
12.29
12.84
13.19
4.497
4.11%
5.76%
76
29.54
Buyback yield%
24.18
23.77
26.03
25.78
25.13
25.73
26.74
29.28
31.08
32.35
23.39
29.28
25.90
71
0.732
D/E ratiox
1.047
1.084
1.063
1.084
1.137
1.199
1.324
1.484
1.558
1.615
0.496
1.484
1.168
56
2.001
Enterprise value₹M
4.015
4.486
4.822
4.576
4.789
5.161
4.959
4.975
5.090
5.150
1.309
1.46%
3.38%
55
1.616
LT debt₹M
2.410
2.367
2.583
2.925
3.181
3.269
3.855
4.197
4.104
4.018
2.936
4.78%
5.36%
90
Revenue
₹4.013M
6.15%
1.00×
Cost of revenue
₹2.758M
5.96%
0.98×
Operating expenses
₹0.792M
6.94%
1.08×
Goodwill & intangibles
19.49%