25.69
Revenue₹M
45.86
48.92
52.37
55.48
59.35
63.52
68.14
72.81
75.92
78.82
26.97
5.84%
6.16%
27
15.22
Revenue growth%
4.51
3.21
6.08
4.14
4.51
5.81
6.92
9.14
6.60
9.18
9.20
6.92
5.95
70
10.73
Gross margin%
7.13
7.78
9.45
6.87
7.18
5.25
8.01
6.64
7.64
6.71
26.97
6.71
7.16
13
18.61
Operating margin%
21.25
23.38
23.93
25.75
25.09
23.50
23.84
24.94
24.01
26.18
12.07
24.01
23.97
36
8.31
Net margin%
7.02
9.77
7.88
5.50
2.67
5.02
6.22
4.40
4.68
7.50
22.03
5.02
5.86
31
34.28
P/E ratio (avg)x
32.30
30.10
33.88
36.98
34.42
34.53
37.70
41.59
48.23
48.15
20.02
41.59
35.76
80
15.41
EV/EBITx
23.85
25.75
26.46
28.15
25.21
23.97
21.44
23.03
22.08
22.62
16.25
22.62
23.91
67
12.11
FCF yield (avg)%
24.14
23.28
20.97
23.17
22.43
24.06
25.86
28.49
28.75
28.64
16.87
28.49
24.10
42
25.72
FCF margin%
8.57
7.07
8.18
7.27
7.99
6.36
3.89
4.30
6.65
8.14
8.91
6.36
7.17
72
0.585
FCF / Net incomex
0.695
0.640
0.629
0.625
0.577
0.550
0.510
0.468
0.413
0.386
1.393
0.468
0.564
44
15.63
ROIC%
16.22
17.21
18.02
15.55
18.26
15.44
16.89
18.74
18.11
19.81
14.07
18.11
17.61
45
25.41
Return on equity%
12.03
14.06
12.02
13.27
15.43
12.68
12.10
13.22
14.88
16.72
18.94
13.22
13.25
15
25.70
Return on assets%
14.33
16.94
16.00
16.67
13.71
13.15
10.50
11.36
12.78
12.66
3.55
12.66
13.43
44
0.44
EPS₹
0.64
0.66
0.73
0.80
0.74
0.70
0.78
0.76
0.71
0.73
0.45
(0.42%)
0.85%
—
9.15
EPS growth%
12.76
14.69
15.14
12.38
11.34
13.72
16.30
14.63
17.01
17.12
5.55
16.30
14.66
12
1.16
Bookvalue per sh₹
0.79
0.74
0.75
0.78
0.76
0.81
0.85
0.93
0.87
0.87
1.29
2.86%
1.22%
—
1.69
FCF per share₹
0.95
0.91
0.91
0.99
1.02
1.03
1.08
1.03
1.01
1.00
0.88
(0.53%)
0.77%
—
0.82
Dividend per sh₹
0.51
0.49
0.48
0.48
0.48
0.54
0.60
0.64
0.63
0.69
1.62
7.85%
2.88%
—
27.45
Div yield (avg)%
20.92
23.22
24.28
22.26
22.04
23.91
23.24
23.66
25.44
27.54
5.55
23.91
23.45
74
11.08
Payout ratio%
21.94
24.48
22.48
23.23
24.46
23.63
24.68
22.92
22.80
20.75
5.51
22.92
23.08
10
22.42
Shares (diluted)M
34.20
39.99
41.35
45.82
52.11
56.93
59.95
65.32
73.24
77.29
22.24
8.20%
10.54%
32
4.45
Buyback yield%
8.56
10.03
12.89
13.38
12.25
12.82
15.42
15.10
15.31
15.72
14.90
15.31
13.14
7
1.636
D/E ratiox
1.212
1.198
1.043
0.937
0.838
0.909
0.890
0.821
0.774
0.759
1.109
0.821
0.900
28
43.45
Enterprise value₹M
72.25
74.54
77.52
75.18
82.87
95.25
109.5
111.0
112.7
121.0
41.65
7.86%
6.48%
44
22.24
LT debt₹M
21.96
22.76
21.75
22.65
25.73
26.82
24.70
23.65
24.82
27.32
29.38
1.21%
3.63%
34
Revenue
₹78.82M
6.16%
1.00×
Cost of revenue
₹35.52M
6.25%
1.01×
Operating expenses
₹17.59M
6.09%
0.99×