66.56
Revenue₹M
102.5
108.3
114.5
123.8
132.7
140.4
153.5
164.5
175.6
186.4
73.71
7.02%
7.02%
34
27.59
Revenue growth%
23.18
21.51
20.43
17.81
16.58
13.76
14.67
17.19
17.56
16.16
9.63
16.16
17.38
61
14.14
Gross margin%
13.22
10.55
12.58
15.41
15.56
12.97
12.09
10.58
9.79
7.70
15.26
10.58
12.34
26
22.31
Operating margin%
19.66
17.15
14.44
14.45
11.47
9.07
9.11
8.73
9.91
9.85
28.80
9.11
10.69
41
4.72
Net margin%
17.28
18.57
19.53
21.80
23.37
23.27
25.27
26.81
27.84
28.90
19.20
26.81
23.32
33
26.46
P/E ratio (avg)x
26.66
23.59
23.04
25.58
27.60
24.90
21.91
22.06
20.63
21.71
30.34
21.91
23.32
23
15.50
EV/EBITx
7.945
7.553
8.002
8.696
9.532
8.724
9.522
10.64
10.23
10.59
33.35
10.23
9.123
37
21.35
FCF yield (avg)%
16.81
17.47
14.50
14.80
13.14
11.16
13.97
11.46
11.07
8.84
15.29
11.16
13.55
89
10.07
FCF margin%
2.36
0.62
0.40
0.40
0.73
2.45
2.76
0.40
1.92
3.27
29.67
2.45
1.33
91
0.620
FCF / Net incomex
0.950
0.939
0.972
1.010
0.902
0.859
0.887
0.806
0.743
0.719
1.143
0.806
0.895
28
17.30
ROIC%
14.09
12.49
14.99
13.86
15.45
13.40
13.86
13.52
11.73
14.64
6.31
13.52
13.86
72
3.32
Return on equity%
5.61
7.26
7.60
10.44
8.65
11.07
13.00
11.12
8.42
6.80
17.78
11.07
8.54
22
13.89
Return on assets%
17.23
18.34
17.87
16.25
17.85
18.15
18.60
16.21
15.30
12.91
3.68
16.21
17.54
66
3.92
EPS₹
3.08
2.98
3.27
2.89
2.99
2.79
2.85
2.77
2.63
2.66
4.33
(2.32%)
(1.08%)
—
7.92
EPS growth%
22.46
20.05
19.97
19.87
22.26
22.28
22.99
25.24
24.58
23.32
28.14
23.32
22.37
45
2.50
Bookvalue per sh₹
1.79
1.71
1.48
1.56
1.39
1.39
1.46
1.36
1.29
1.28
1.98
(1.60%)
(3.73%)
—
4.72
FCF per share₹
2.87
2.66
2.78
2.93
2.73
2.96
2.76
2.82
2.57
2.77
1.21
0.29%
(0.67%)
—
3.77
Dividend per sh₹
1.41
1.49
1.70
1.95
2.03
2.33
2.36
2.28
2.22
2.31
3.87
2.59%
5.10%
—
8.63
Div yield (avg)%
11.52
13.03
11.26
13.43
14.47
14.48
17.18
17.74
15.47
16.02
29.02
16.02
14.48
59
16.25
Payout ratio%
11.90
9.76
11.14
9.57
8.73
10.39
11.15
11.06
10.16
9.57
23.53
10.39
10.28
47
6.958
Shares (diluted)M
6.731
5.999
6.373
6.963
6.743
6.589
5.976
5.633
6.132
6.507
6.771
(0.71%)
(0.50%)
60
22.25
Buyback yield%
13.32
11.05
14.03
16.75
18.37
16.74
18.20
15.46
13.36
13.32
12.81
15.46
14.74
38
0.473
D/E ratiox
0.223
0.221
0.218
0.224
0.243
0.246
0.226
0.228
0.244
0.239
1.626
0.239
0.227
19
54.07
Enterprise value₹M
137.9
129.2
134.2
144.7
150.2
165.7
171.6
176.6
184.4
204.8
122.0
6.40%
3.90%
30
47.20
LT debt₹M
26.20
24.91
27.59
31.78
31.00
34.69
40.03
43.04
45.82
46.53
137.7
8.46%
5.26%
42
Revenue
₹186.4M
7.02%
1.00×
Cost of revenue
₹94.22M
6.96%
0.99×
Operating expenses
₹34.33M
7.10%
1.01×
Goodwill & intangibles
16.79%