108.8
Revenue₹M
96.87
104.2
111.0
116.1
125.8
135.6
145.3
153.8
166.3
176.0
117.2
6.95%
7.01%
51
25.38
Revenue growth%
16.02
17.60
15.58
18.26
16.35
14.77
15.12
15.35
17.02
15.41
12.08
15.35
15.80
37
11.68
Gross margin%
17.86
18.88
19.62
22.23
20.11
18.24
17.82
18.03
15.66
13.35
27.26
17.82
18.13
91
11.76
Operating margin%
8.07
8.38
7.39
4.48
5.59
4.70
6.79
9.34
9.21
7.09
17.08
7.09
7.24
91
23.00
Net margin%
9.03
10.98
9.90
7.50
7.02
9.46
10.60
12.58
14.93
14.82
6.06
12.58
10.25
92
22.48
P/E ratio (avg)x
28.22
30.56
32.19
30.54
28.78
26.14
28.10
28.39
26.26
29.17
37.33
28.10
28.58
32
21.12
EV/EBITx
33.79
30.87
34.30
38.37
38.50
39.05
36.02
38.99
42.38
44.40
34.49
39.05
38.43
64
16.89
FCF yield (avg)%
18.82
18.74
20.53
21.20
22.48
22.97
20.32
19.52
18.65
17.86
6.43
19.52
19.92
80
27.73
FCF margin%
26.72
26.69
24.62
26.24
27.99
26.23
26.53
26.30
29.05
29.15
12.77
26.53
26.61
44
1.038
FCF / Net incomex
1.316
1.150
1.208
1.197
1.145
1.210
1.172
1.159
1.242
1.312
1.328
1.210
1.203
27
5.92
ROIC%
14.40
13.89
13.44
14.24
15.63
17.43
19.16
17.24
20.18
17.89
5.36
17.89
16.44
73
16.58
Return on equity%
5.90
4.49
2.93
1.93
4.51
5.87
7.26
4.72
3.04
3.86
3.98
4.72
4.50
52
22.77
Return on assets%
22.70
23.65
23.42
22.26
22.28
21.46
22.07
24.45
22.50
20.96
6.72
22.07
22.39
61
8.33
EPS₹
2.37
2.26
2.63
2.74
2.71
2.69
2.53
2.63
2.60
3.03
8.67
2.25%
2.86%
—
21.73
EPS growth%
35.61
33.87
33.54
33.98
34.71
34.76
32.70
30.99
28.02
30.14
22.27
30.99
33.71
19
6.82
Bookvalue per sh₹
12.23
12.77
11.86
10.91
11.39
11.40
10.48
11.04
10.12
11.28
9.37
(0.19%)
(1.25%)
—
3.48
FCF per share₹
11.58
11.63
11.49
11.58
11.03
11.31
11.06
11.28
9.83
8.37
11.14
(5.37%)
(2.51%)
—
10.89
Dividend per sh₹
2.79
3.07
3.46
3.41
3.99
4.01
3.92
3.90
4.51
4.55
11.68
2.68%
5.74%
—
24.43
Div yield (avg)%
17.69
19.60
17.94
16.04
14.71
15.46
13.28
11.02
13.55
12.05
20.57
13.28
15.09
35
24.53
Payout ratio%
18.98
19.95
22.05
20.10
19.21
19.02
18.41
17.89
15.65
13.70
4.64
17.89
19.00
58
6.634
Shares (diluted)M
11.40
11.22
12.15
13.15
15.27
16.90
18.65
22.07
23.06
22.36
6.878
7.93%
8.40%
51
7.68
Buyback yield%
19.42
16.56
13.90
15.07
14.31
16.57
18.56
15.67
13.61
11.73
19.63
15.67
15.37
78
1.570
D/E ratiox
1.200
1.309
1.339
1.298
1.265
1.235
1.219
1.328
1.167
1.250
0.911
1.235
1.258
51
107.7
Enterprise value₹M
72.66
66.14
73.87
66.73
62.81
58.52
54.22
54.77
49.56
48.17
116.5
(5.17%)
(4.62%)
19
53.24
LT debt₹M
175.7
197.6
236.7
282.3
325.8
361.3
403.0
442.2
519.8
517.5
36.24
9.69%
11.29%
49
Revenue
₹176.0M
7.01%
1.00×
Cost of revenue
₹117.3M
7.23%
1.02×
Operating expenses
₹19.04M
7.26%
1.02×
Cash and investments
19.00%