34.86
Revenue₹M
90.79
99.33
104.1
112.5
120.1
129.4
140.5
149.5
160.2
173.7
37.26
7.66%
7.67%
59
25.47
Revenue growth%
27.10
27.84
30.50
31.32
28.88
26.16
26.86
29.40
26.83
27.29
3.82
26.86
27.56
66
8.00
Gross margin%
19.82
20.12
19.82
20.46
22.48
19.98
20.58
21.16
19.20
17.49
18.89
19.98
20.05
19
10.99
Operating margin%
14.94
12.46
13.84
14.54
16.27
16.30
14.34
14.29
14.89
13.78
27.94
14.34
14.44
6
27.31
Net margin%
28.39
26.35
27.35
28.17
27.54
26.75
27.01
27.15
29.05
28.50
24.85
27.15
27.45
65
24.14
P/E ratio (avg)x
16.77
17.66
19.31
21.47
24.94
27.69
27.93
30.80
30.60
29.97
35.33
29.97
26.31
40
26.00
EV/EBITx
43.58
43.25
52.00
62.01
72.71
86.28
92.62
109.3
116.4
118.2
16.60
109.3
79.50
35
19.90
FCF yield (avg)%
6.68
8.64
9.65
8.12
7.49
6.87
9.68
8.59
7.24
6.52
11.77
7.24
7.81
91
8.38
FCF margin%
15.55
14.73
14.58
15.61
14.81
12.25
11.89
14.89
14.51
14.19
25.50
14.19
14.66
19
0.561
FCF / Net incomex
0.579
0.557
0.565
0.582
0.534
0.548
0.504
0.551
0.558
0.521
0.314
0.548
0.554
93
24.41
ROIC%
20.70
22.95
21.41
22.18
19.93
22.10
19.58
17.04
14.50
13.82
13.95
17.04
20.31
72
22.85
Return on equity%
8.45
7.08
7.08
5.11
6.99
4.74
6.05
6.58
6.13
5.68
23.52
6.05
6.36
90
16.60
Return on assets%
4.37
4.06
5.20
4.50
2.65
2.63
4.78
5.08
4.29
2.85
28.57
4.29
4.33
61
0.70
EPS₹
0.81
0.76
0.85
0.83
0.84
0.77
0.78
0.74
0.73
0.72
0.74
(2.93%)
—
—
10.56
EPS growth%
11.21
11.11
10.25
7.33
9.94
11.87
14.77
11.85
10.85
9.52
19.55
11.85
10.98
11
0.45
Bookvalue per sh₹
0.15
0.17
0.18
0.18
0.21
0.20
0.24
0.26
0.26
0.29
0.53
6.35%
7.62%
—
0.49
FCF per share₹
0.93
1.05
1.15
1.08
1.17
1.15
1.18
1.15
1.15
1.24
0.29
1.17%
2.68%
—
0.85
Dividend per sh₹
0.24
0.25
0.26
0.26
0.30
0.32
0.32
0.36
0.38
0.44
0.34
8.06%
6.74%
—
27.08
Div yield (avg)%
18.78
20.90
19.83
17.99
18.45
16.75
14.53
13.75
14.61
12.39
20.06
14.53
17.37
77
26.15
Payout ratio%
27.51
24.59
23.51
24.27
24.70
27.44
30.37
27.72
28.25
28.45
3.57
28.25
27.48
88
102.9
Shares (diluted)M
87.06
82.32
83.90
80.89
78.76
81.06
83.04
84.86
79.74
82.57
102.6
0.95%
(1.44%)
38
13.70
Buyback yield%
12.40
14.96
13.42
13.59
16.16
14.05
15.18
15.30
14.33
17.27
14.36
15.18
14.65
53
0.983
D/E ratiox
1.146
1.089
1.046
1.075
0.967
1.037
0.902
0.984
0.957
0.851
1.407
0.957
1.010
69
184.2
Enterprise value₹M
157.8
153.8
148.1
151.0
177.3
203.3
219.2
249.4
269.1
271.3
36.87
8.87%
7.21%
17
59.52
LT debt₹M
78.83
79.99
73.32
73.96
75.36
70.77
80.68
93.28
97.21
97.86
13.17
5.36%
3.28%
60
Revenue
₹173.7M
7.67%
1.00×
Cost of revenue
₹106.0M
7.79%
1.01×
Operating expenses
₹33.33M
7.80%
1.01×
Goodwill & intangibles
18.71%
Cash and investments
18.08%