91.23
Revenue₹M
71.77
73.99
77.54
81.47
86.71
89.72
92.37
94.94
97.45
102.6
95.75
3.43%
3.96%
73
22.86
Revenue growth%
23.40
22.70
21.08
18.10
16.37
17.47
16.18
14.63
14.18
12.36
4.38
14.63
16.92
91
15.59
Gross margin%
26.46
24.89
23.63
23.65
21.31
21.57
18.94
18.73
20.77
22.68
5.14
20.77
22.13
24
2.04
Operating margin%
4.73
3.34
2.72
1.41
3.94
4.96
2.68
1.33
2.24
0.40
29.15
2.24
2.70
23
28.14
Net margin%
9.47
10.26
10.17
11.90
9.88
9.21
10.01
7.37
5.36
4.58
21.42
7.37
9.67
85
6.368
P/E ratio (avg)x
12.80
13.94
13.05
13.69
12.42
13.40
14.15
12.83
13.06
12.72
34.13
13.06
13.05
71
23.68
EV/EBITx
29.30
29.87
34.63
38.36
45.45
50.32
58.46
61.07
63.93
73.39
18.48
61.07
47.88
90
21.31
FCF yield (avg)%
14.37
16.07
16.74
18.03
17.49
15.74
17.32
14.57
16.30
13.36
26.17
15.74
16.19
14
27.22
FCF margin%
5.32
7.64
8.25
11.11
9.34
7.77
9.02
8.35
6.82
8.41
12.81
8.35
8.30
33
0.728
FCF / Net incomex
0.569
0.587
0.644
0.674
0.646
0.694
0.745
0.825
0.887
0.965
0.963
0.825
0.684
68
6.06
ROIC%
6.02
6.04
6.47
4.87
6.59
8.75
10.09
12.34
13.38
15.36
19.97
12.34
7.67
41
8.63
Return on equity%
19.13
16.77
19.23
16.71
14.93
13.04
15.97
18.21
18.80
20.39
2.24
18.21
17.49
17
27.82
Return on assets%
0.55
0.40
0.40
1.35
0.40
0.40
0.40
0.40
2.35
1.25
28.69
0.40
0.40
39
1.61
EPS₹
3.09
3.30
3.31
3.50
3.54
3.64
3.96
3.95
3.74
3.24
1.79
(1.78%)
0.81%
—
29.15
EPS growth%
15.31
17.91
20.50
20.00
22.79
25.08
23.95
25.22
24.11
22.26
16.60
24.11
22.53
41
5.69
Bookvalue per sh₹
7.66
7.23
6.75
7.34
8.07
7.91
8.29
7.88
8.24
7.79
4.35
(0.72%)
(0.80%)
—
2.44
FCF per share₹
4.61
4.16
4.33
4.06
4.56
4.96
5.47
6.14
6.10
5.69
3.09
4.51%
2.18%
—
1.00
Dividend per sh₹
2.46
2.60
2.91
2.96
3.19
3.61
4.02
4.05
4.63
4.63
1.62
7.73%
6.50%
—
4.57
Div yield (avg)%
17.96
15.75
16.73
18.92
18.99
19.27
18.55
18.08
18.65
16.65
2.71
18.55
18.32
27
16.08
Payout ratio%
12.81
14.17
12.20
11.70
13.93
14.02
15.30
12.55
13.09
15.46
22.15
14.02
13.51
70
17.25
Shares (diluted)M
22.70
25.99
30.22
29.98
33.82
32.13
36.51
39.65
43.18
43.81
17.81
5.31%
7.38%
81
26.16
Buyback yield%
8.34
10.95
8.56
5.64
5.69
6.48
7.66
6.11
4.00
2.13
25.36
6.11
6.30
33
0.166
D/E ratiox
0.535
0.511
0.590
0.600
0.696
0.783
0.742
0.794
0.857
0.874
0.874
0.794
0.719
58
135.5
Enterprise value₹M
54.05
57.57
56.93
61.21
66.85
66.82
74.60
76.29
72.87
68.97
9.267
0.62%
2.83%
22
126.2
LT debt₹M
118.6
114.5
101.1
108.3
96.62
91.01
78.82
69.41
74.90
78.56
21.00
(4.05%)
(4.37%)
8
Revenue
₹102.6M
3.96%
1.00×
Cost of revenue
₹47.08M
3.46%
0.95×
Operating expenses
₹19.95M
4.57%
1.06×
Property and equipment
18.38%
Goodwill & intangibles
16.64%