13.47
Revenue₹M
29.95
32.18
35.09
37.78
40.71
44.92
48.27
52.52
57.97
61.30
13.89
8.53%
8.39%
68
25.18
Revenue growth%
20.41
21.00
19.47
17.88
18.20
15.76
18.30
18.18
19.30
16.81
9.34
18.18
18.25
89
25.17
Gross margin%
17.72
18.45
20.98
22.41
23.47
21.59
21.71
23.19
25.58
23.42
28.51
23.19
22.06
55
28.12
Operating margin%
24.14
24.51
21.97
20.23
21.25
22.30
21.48
20.31
18.04
18.32
14.03
20.31
21.37
6
24.24
Net margin%
27.82
28.75
25.90
24.10
26.93
24.41
23.68
24.97
27.24
25.01
21.62
24.97
25.46
56
29.80
P/E ratio (avg)x
5.408
5.634
5.492
4.918
5.360
4.998
4.868
4.972
4.934
5.292
18.44
4.972
5.145
52
29.40
EV/EBITx
32.76
30.21
27.47
26.91
24.86
26.22
28.98
29.21
32.85
29.88
22.34
29.21
29.09
50
26.93
FCF yield (avg)%
16.55
14.64
16.97
18.67
16.56
15.00
14.96
16.56
15.56
13.69
15.75
15.00
16.05
41
8.09
FCF margin%
6.67
5.73
8.63
6.34
3.38
5.55
5.79
5.61
4.31
2.46
17.54
5.55
5.67
42
0.219
FCF / Net incomex
1.026
1.177
1.089
1.010
1.109
1.221
1.350
1.546
1.725
1.721
1.223
1.546
1.199
8
23.14
ROIC%
3.64
0.71
2.84
1.31
2.22
1.22
2.20
0.89
0.40
1.34
8.14
1.22
1.33
18
24.59
Return on equity%
27.39
26.75
24.71
26.97
25.15
28.07
26.21
24.83
27.57
25.40
3.14
26.21
26.48
28
4.17
Return on assets%
19.16
16.76
16.15
15.35
12.81
13.07
12.71
11.52
11.05
10.85
14.27
11.52
12.94
60
15.98
EPS₹
4.68
4.68
4.81
5.22
5.46
5.23
5.32
5.33
5.85
6.30
16.60
2.93%
2.04%
—
27.06
EPS growth%
10.48
11.06
11.65
12.23
9.31
10.03
12.50
14.96
16.26
17.93
8.24
14.96
11.94
16
4.37
Bookvalue per sh₹
6.93
7.64
7.66
7.70
7.79
7.21
7.30
8.40
7.71
7.49
2.55
(0.79%)
0.27%
—
12.46
FCF per share₹
18.26
18.84
19.44
22.31
22.31
26.45
29.20
31.25
34.97
37.81
10.49
11.12%
7.65%
—
10.36
Dividend per sh₹
8.88
7.78
7.95
7.81
7.66
6.74
7.13
6.20
5.92
5.74
5.18
(5.62%)
(4.41%)
—
19.17
Div yield (avg)%
14.44
15.37
15.46
17.65
15.89
16.38
14.82
13.73
14.64
13.44
20.62
14.64
15.10
27
7.38
Payout ratio%
4.23
5.90
5.89
6.96
8.79
10.81
8.72
9.62
8.18
6.13
10.83
8.72
7.57
20
5.603
Shares (diluted)M
7.709
9.174
9.945
10.08
10.74
10.86
11.75
14.00
15.37
17.75
5.525
10.56%
8.44%
28
3.26
Buyback yield%
15.54
16.00
17.32
17.10
14.46
13.66
12.25
10.44
8.69
7.98
8.66
10.44
14.06
65
1.392
D/E ratiox
0.329
0.331
0.372
0.435
0.424
0.438
0.446
0.501
0.545
0.640
0.500
0.501
0.437
13
75.07
Enterprise value₹M
86.20
100.1
99.09
110.7
114.7
129.5
151.6
159.5
170.2
197.3
63.02
11.45%
10.52%
72
31.78
LT debt₹M
52.97
55.63
56.20
61.77
64.61
68.50
71.15
65.46
67.37
60.30
54.20
(1.37%)
0.31%
49
Revenue
₹61.30M
8.39%
1.00×
Cost of revenue
₹42.91M
8.39%
1.00×
Operating expenses
₹10.18M
8.35%
1.00×
Goodwill & intangibles
20.03%
Property and equipment
19.97%
Cash and investments
16.54%