45.78
Revenue₹M
60.82
63.67
69.52
74.82
78.46
85.25
89.73
94.88
101.0
109.3
46.83
6.86%
6.85%
12
27.76
Revenue growth%
13.94
16.65
18.37
20.99
22.60
23.55
21.42
24.02
24.53
26.25
2.15
24.02
22.01
31
10.64
Gross margin%
5.78
5.12
7.41
9.24
6.83
8.84
10.78
9.03
7.37
5.36
25.76
8.84
7.39
22
25.02
Operating margin%
7.17
7.72
9.56
6.73
8.51
9.43
7.14
9.34
7.27
5.88
16.42
7.27
7.49
52
23.10
Net margin%
19.02
19.64
16.96
15.44
17.78
15.21
17.33
19.64
19.56
20.82
23.49
19.56
18.40
48
7.250
P/E ratio (avg)x
33.39
34.74
37.32
38.20
40.66
37.55
36.09
40.61
36.05
40.07
19.35
37.55
37.43
55
35.52
EV/EBITx
19.10
18.27
17.10
17.49
17.44
16.41
16.30
16.15
17.93
18.17
31.05
16.41
17.46
48
26.32
FCF yield (avg)%
18.61
16.81
14.13
14.68
15.55
17.37
16.43
18.16
19.71
18.17
15.70
18.16
17.09
38
4.03
FCF margin%
17.33
14.67
17.45
19.59
20.13
22.27
22.50
21.60
24.48
24.87
29.41
22.50
20.87
68
1.039
FCF / Net incomex
1.153
1.240
1.088
1.188
1.135
0.988
0.933
0.806
0.867
0.876
1.020
0.876
1.038
54
14.04
ROIC%
23.66
21.13
19.45
19.04
19.13
19.06
18.03
18.62
18.96
18.27
22.98
18.62
19.05
73
25.51
Return on equity%
17.78
16.80
16.88
17.22
18.89
20.60
22.76
22.67
24.53
27.34
23.96
22.76
19.74
67
9.07
Return on assets%
4.87
3.55
1.20
0.40
2.70
1.75
4.40
3.46
3.87
1.26
4.43
3.46
3.08
87
0.79
EPS₹
0.95
0.94
0.87
0.91
0.84
0.83
0.83
0.78
0.84
0.86
0.87
0.38%
(2.32%)
—
20.63
EPS growth%
25.75
27.42
27.26
28.38
27.72
25.15
23.63
22.42
24.32
22.66
8.80
23.63
25.45
30
0.38
Bookvalue per sh₹
0.70
0.75
0.75
0.71
0.67
0.72
0.69
0.75
0.72
0.73
1.87
1.88%
(0.02%)
—
1.52
FCF per share₹
1.31
1.37
1.51
1.39
1.37
1.41
1.36
1.43
1.54
1.49
1.55
1.78%
0.34%
—
1.04
Dividend per sh₹
0.50
0.56
0.55
0.64
0.64
0.76
0.84
0.94
1.09
1.15
1.11
12.39%
8.54%
—
19.92
Div yield (avg)%
7.10
4.10
2.72
1.90
0.60
1.89
3.42
2.26
0.40
0.40
23.53
1.89
2.08
10
18.43
Payout ratio%
30.03
32.98
31.72
31.35
29.78
27.26
29.71
27.21
28.26
27.96
3.67
27.96
29.75
74
35.43
Shares (diluted)M
48.77
58.83
60.86
69.00
76.25
83.03
100.6
114.4
131.5
152.5
35.58
14.86%
11.86%
8
16.24
Buyback yield%
16.52
18.07
20.83
19.74
17.71
18.76
17.05
16.56
16.64
15.54
18.14
16.64
17.38
44
0.563
D/E ratiox
0.731
0.642
0.568
0.545
0.486
0.442
0.435
0.463
0.467
0.492
1.388
0.463
0.489
74
94.47
Enterprise value₹M
60.42
57.89
60.60
61.74
65.37
68.48
79.27
82.99
88.44
88.43
11.82
6.23%
5.30%
63
39.30
LT debt₹M
142.4
144.8
173.1
207.8
208.3
227.5
235.0
229.7
237.8
235.5
9.519
2.49%
5.89%
53
Revenue
₹109.3M
6.85%
1.00×
Cost of revenue
₹76.52M
6.85%
1.00×
Operating expenses
₹16.85M
6.65%
0.98×
Cash and investments
15.35%