28.03
Revenue₹M
80.61
83.51
87.20
91.81
96.19
101.1
103.5
105.9
110.7
115.7
30.51
3.76%
4.23%
80
18.36
Revenue growth%
17.82
17.68
19.17
16.67
15.19
12.33
14.78
13.45
15.89
16.11
27.77
14.78
16.00
19
25.28
Gross margin%
4.92
6.68
7.43
10.34
11.86
10.10
10.79
10.80
8.80
8.23
5.80
10.10
9.45
26
4.12
Operating margin%
3.73
2.82
4.03
4.97
7.96
7.90
5.04
3.85
6.65
9.48
26.45
6.65
5.01
55
2.51
Net margin%
25.32
27.28
28.87
27.49
30.23
31.07
33.09
31.70
29.52
27.98
6.95
31.07
29.20
30
29.36
P/E ratio (avg)x
7.787
8.669
9.336
8.718
8.225
8.494
8.340
8.711
9.504
8.666
9.052
8.666
8.667
27
6.125
EV/EBITx
11.96
10.31
10.03
9.439
8.585
7.797
8.004
7.398
6.538
6.700
14.21
7.398
8.295
79
9.46
FCF yield (avg)%
10.02
7.88
6.60
9.21
9.57
11.11
12.58
15.50
16.21
14.94
15.38
14.94
10.56
27
26.79
FCF margin%
19.63
22.42
24.25
24.57
23.52
23.39
25.88
28.13
30.48
31.75
16.95
28.13
24.41
84
1.593
FCF / Net incomex
0.218
0.226
0.255
0.278
0.310
0.318
0.313
0.349
0.360
0.390
0.211
0.349
0.311
32
27.62
ROIC%
18.82
21.22
19.26
17.12
14.51
16.44
19.29
21.59
20.42
20.25
13.82
20.25
19.27
6
7.80
Return on equity%
8.38
9.28
7.35
5.98
4.15
1.33
0.40
1.90
0.40
0.40
16.86
0.40
3.02
64
18.77
Return on assets%
15.17
13.35
11.29
12.81
12.69
10.88
13.61
10.66
9.84
12.78
27.08
10.88
12.74
31
0.81
EPS₹
1.72
1.79
1.92
1.86
1.75
1.89
1.96
2.06
1.92
1.83
0.84
0.96%
0.80%
—
11.21
EPS growth%
5.39
6.53
8.48
9.10
11.23
14.11
14.20
11.41
10.87
10.37
8.97
11.41
10.62
63
0.99
Bookvalue per sh₹
1.08
1.05
0.97
0.86
0.96
1.01
1.02
1.00
0.99
0.99
2.04
0.69%
(1.43%)
—
4.64
FCF per share₹
4.95
5.20
5.63
5.66
6.08
6.25
6.90
6.87
7.53
6.86
0.99
2.46%
3.77%
—
1.75
Dividend per sh₹
5.29
4.91
4.64
4.43
4.75
5.01
5.12
4.94
5.59
5.49
1.78
2.96%
(0.58%)
—
13.47
Div yield (avg)%
1.31
0.40
1.47
3.93
5.82
6.45
6.29
6.79
7.58
8.91
21.92
6.79
6.06
28
20.43
Payout ratio%
16.96
15.82
13.65
11.68
10.89
10.36
7.44
9.01
10.67
8.10
7.68
9.01
10.78
51
17.09
Shares (diluted)M
22.51
22.27
23.66
26.13
29.22
32.00
32.95
34.98
36.20
39.05
16.82
5.97%
7.29%
13
2.55
Buyback yield%
1.82
1.76
0.40
0.40
2.56
3.64
5.71
4.82
3.37
6.22
12.11
4.82
2.96
85
0.864
D/E ratiox
0.579
0.701
0.852
0.894
1.048
1.268
1.421
1.681
1.870
1.860
1.157
1.681
1.158
70
117.2
Enterprise value₹M
51.33
52.41
52.85
52.14
54.56
53.64
51.65
53.31
62.35
69.65
118.0
5.00%
3.34%
85
108.1
LT debt₹M
114.5
116.1
133.1
149.2
166.5
174.5
165.1
180.9
192.1
193.4
12.10
3.05%
6.10%
94
Revenue
₹115.7M
4.23%
1.00×
Cost of revenue
₹79.20M
4.29%
1.01×
Operating expenses
₹11.86M
3.94%
0.97×
Goodwill & intangibles
16.58%