104.9
Revenue₹M
47.63
51.95
55.62
60.86
66.68
72.27
76.87
84.81
91.07
97.33
112.6
7.86%
8.29%
79
21.64
Revenue growth%
17.08
16.08
18.14
19.70
22.35
23.05
21.72
19.88
21.16
23.41
24.13
21.72
20.52
53
7.58
Gross margin%
0.40
0.40
0.40
1.43
0.40
0.40
0.40
0.40
0.40
3.34
12.81
0.40
0.40
67
11.47
Operating margin%
23.15
24.89
26.28
28.09
30.80
28.15
29.85
26.89
27.21
29.71
19.07
28.15
27.65
89
18.57
Net margin%
7.21
7.92
8.01
8.80
9.85
10.28
9.68
8.64
8.17
11.00
21.15
9.68
8.72
41
36.06
P/E ratio (avg)x
38.06
42.82
39.72
43.33
45.83
43.98
49.53
54.01
60.60
63.34
15.11
54.01
44.90
53
18.22
EV/EBITx
28.10
29.11
28.39
31.54
34.58
36.42
40.65
46.03
52.18
47.45
10.31
46.03
35.50
45
26.48
FCF yield (avg)%
10.73
11.55
8.82
7.91
10.69
10.07
8.62
5.75
4.43
1.80
19.08
5.75
8.72
6
29.35
FCF margin%
13.48
15.86
17.47
20.19
17.56
15.00
15.26
15.08
15.63
15.83
5.88
15.26
15.73
64
0.113
FCF / Net incomex
0.766
0.792
0.842
0.940
1.018
1.201
1.401
1.662
1.890
2.175
0.292
1.662
1.110
7
6.45
ROIC%
11.74
14.08
12.16
9.25
9.85
7.82
4.87
4.68
4.01
6.23
19.80
4.87
8.54
42
21.67
Return on equity%
7.68
9.84
7.89
10.57
12.60
10.36
12.12
13.30
15.97
15.06
2.92
13.30
11.34
47
13.52
Return on assets%
4.81
3.38
4.02
6.48
4.94
2.92
4.82
5.87
8.67
5.74
22.28
5.74
4.88
27
2.43
EPS₹
1.24
1.24
1.20
1.35
1.34
1.49
1.66
1.67
1.86
2.12
2.51
9.68%
4.94%
—
13.22
EPS growth%
21.07
23.12
24.00
24.20
27.08
24.60
26.56
26.24
25.76
26.17
28.46
26.17
25.18
68
1.79
Bookvalue per sh₹
4.52
4.28
4.14
4.46
4.87
5.20
5.73
5.84
5.42
5.08
2.55
0.87%
0.62%
—
3.38
FCF per share₹
1.79
2.05
2.13
2.12
2.45
2.57
2.94
3.15
3.33
3.26
2.97
5.90%
6.32%
—
3.04
Dividend per sh₹
1.46
1.27
1.36
1.37
1.48
1.34
1.40
1.50
1.62
1.75
1.66
3.34%
1.62%
—
19.98
Div yield (avg)%
16.83
16.65
14.12
16.79
15.44
17.33
14.52
11.61
13.85
16.32
18.55
14.52
15.88
61
4.88
Payout ratio%
21.28
19.26
20.29
18.32
18.39
17.71
17.74
16.70
17.14
16.08
27.98
17.14
18.03
75
18.82
Shares (diluted)M
27.37
31.17
31.60
32.14
31.12
34.37
40.49
44.72
52.47
51.59
18.82
10.64%
7.05%
71
11.87
Buyback yield%
8.84
7.97
9.44
9.06
6.17
6.34
6.54
4.00
6.45
5.31
12.66
6.34
6.50
72
1.782
D/E ratiox
0.153
0.144
0.148
0.151
0.141
0.148
0.164
0.164
0.159
0.147
1.629
0.159
0.150
70
56.64
Enterprise value₹M
39.04
41.22
42.77
39.23
38.27
41.01
39.40
44.17
43.79
40.95
92.31
1.36%
0.49%
89
105.5
LT debt₹M
105.6
112.1
112.4
103.0
108.3
100.9
87.54
92.19
89.03
94.12
70.97
(2.78%)
(1.26%)
54
Revenue
₹97.33M
8.29%
1.00×
Cost of revenue
₹59.35M
8.50%
1.02×
Operating expenses
₹19.55M
8.16%
0.99×