58.65
Revenue₹M
57.48
61.11
66.49
70.97
77.53
84.58
90.78
96.51
104.8
112.6
64.04
7.75%
7.84%
9
12.98
Revenue growth%
16.41
15.88
16.59
14.67
13.27
11.71
14.00
13.73
16.07
16.61
25.35
14.00
15.28
86
24.07
Gross margin%
5.00
6.15
3.40
5.53
7.35
9.62
10.88
13.76
14.23
12.46
12.52
12.46
8.48
45
23.44
Operating margin%
17.44
15.88
14.91
12.46
10.04
9.06
9.79
10.61
10.03
10.82
2.78
10.03
10.71
88
9.34
Net margin%
4.74
3.80
1.57
1.31
3.29
1.99
0.95
0.40
2.16
3.04
15.70
1.99
2.08
66
28.19
P/E ratio (avg)x
18.45
19.48
18.15
17.33
18.63
17.32
15.44
16.85
15.24
13.24
27.53
15.44
17.32
38
7.581
EV/EBITx
5.454
5.106
4.737
5.012
5.169
5.201
5.041
5.460
5.207
4.727
28.72
5.201
5.137
54
26.96
FCF yield (avg)%
0.40
0.40
1.59
0.40
0.40
0.40
0.71
2.03
0.40
0.40
13.58
0.40
0.40
25
12.82
FCF margin%
6.76
7.89
5.05
2.87
0.93
0.40
0.40
2.53
0.40
0.40
6.22
0.40
1.73
17
1.580
FCF / Net incomex
1.518
1.571
1.450
1.427
1.538
1.679
1.819
1.940
1.668
1.482
0.866
1.679
1.554
60
14.43
ROIC%
15.96
18.82
16.55
14.54
14.61
13.20
12.34
12.84
12.98
11.81
15.58
12.84
13.87
95
5.97
Return on equity%
14.93
13.43
12.03
12.55
10.48
10.22
11.25
12.97
11.32
8.65
5.22
11.25
11.68
90
12.59
Return on assets%
11.72
12.72
10.94
10.08
11.16
10.82
11.21
10.24
7.27
9.36
25.56
10.24
10.88
45
7.97
EPS₹
8.11
9.30
8.97
10.22
10.00
10.53
11.29
12.13
14.08
15.06
8.30
8.54%
6.34%
—
20.98
EPS growth%
6.02
6.43
4.17
1.76
1.46
0.50
0.40
0.40
0.40
0.96
3.75
0.40
1.21
63
1.30
Bookvalue per sh₹
9.43
9.88
10.58
10.74
11.64
13.65
15.84
17.88
18.73
19.13
7.67
10.46%
7.14%
—
3.29
FCF per share₹
8.27
8.72
8.51
8.45
9.19
10.32
11.19
12.49
14.20
13.31
5.87
7.71%
3.87%
—
8.81
Dividend per sh₹
10.41
11.09
11.68
13.67
13.46
15.28
18.34
19.07
22.20
25.62
8.87
13.74%
11.38%
—
29.71
Div yield (avg)%
25.69
25.39
24.06
22.82
24.33
22.54
22.13
20.31
22.11
24.37
25.37
22.13
23.44
89
11.32
Payout ratio%
25.51
24.79
24.88
26.21
25.69
24.95
27.29
27.65
25.48
23.52
22.31
25.48
25.50
36
8.122
Shares (diluted)M
9.160
9.143
10.22
11.15
11.77
12.81
12.86
15.34
16.55
19.32
8.287
10.41%
7.50%
65
8.43
Buyback yield%
20.07
18.13
16.57
16.07
14.15
13.62
16.25
18.79
18.83
19.30
13.76
18.79
17.35
66
1.083
D/E ratiox
0.319
0.310
0.299
0.320
0.328
0.368
0.416
0.460
0.438
0.487
0.199
0.438
0.348
68
38.52
Enterprise value₹M
79.14
74.16
74.89
71.56
74.38
65.09
60.00
58.92
51.20
49.41
40.66
(7.86%)
(4.46%)
36
35.19
LT debt₹M
59.03
59.55
60.93
61.41
65.79
67.80
74.78
74.54
84.94
90.58
66.86
6.61%
3.66%
24
Revenue
₹112.6M
7.84%
1.00×
Cost of revenue
₹71.21M
8.03%
1.02×
Operating expenses
₹16.16M
7.90%
1.01×
Property and equipment
18.53%
Cash and investments
17.77%