18.50
Revenue₹M
44.66
47.02
50.30
52.93
57.39
61.62
66.00
71.00
75.49
80.25
20.66
6.93%
6.87%
5
20.48
Revenue growth%
31.96
30.21
29.42
32.09
31.05
28.10
29.78
27.15
28.58
29.18
17.78
28.58
29.60
42
23.34
Gross margin%
18.60
19.25
20.21
20.13
18.73
17.71
17.78
19.92
20.57
18.46
6.42
18.46
18.99
49
4.52
Operating margin%
18.87
17.51
20.42
21.99
19.57
22.43
22.53
22.40
23.99
26.63
7.84
22.53
22.19
80
19.99
Net margin%
20.22
19.29
20.09
22.88
20.76
21.62
22.32
21.17
21.06
22.97
26.63
21.62
21.11
76
10.73
P/E ratio (avg)x
13.21
12.01
12.43
10.61
10.98
10.23
9.453
9.073
8.293
7.233
34.81
9.073
10.42
65
29.03
EV/EBITx
47.82
50.56
47.46
51.02
49.24
56.22
62.10
61.18
65.31
68.86
21.29
62.10
53.62
68
18.32
FCF yield (avg)%
16.21
18.41
21.13
22.08
24.60
24.86
22.50
21.50
18.85
21.36
3.16
21.50
21.43
27
7.44
FCF margin%
8.77
7.91
7.57
4.76
3.08
1.97
3.79
3.84
4.51
2.08
24.03
3.79
4.17
9
1.551
FCF / Net incomex
1.562
1.638
1.749
1.929
2.034
2.257
2.074
2.238
2.128
2.275
1.224
2.238
2.054
46
16.41
ROIC%
8.32
9.59
6.87
5.21
7.35
7.80
6.82
7.52
7.95
5.15
29.35
7.52
7.44
20
23.60
Return on equity%
9.73
8.20
8.14
5.72
4.75
4.66
2.48
0.40
0.40
0.40
6.46
0.40
4.71
88
27.53
Return on assets%
13.35
12.19
12.97
15.09
15.41
18.17
15.43
16.25
17.37
17.12
24.56
17.12
15.42
69
0.45
EPS₹
1.37
1.42
1.58
1.70
1.69
1.92
2.17
2.57
2.84
3.32
0.47
14.48%
9.50%
—
25.80
EPS growth%
10.67
10.33
11.82
10.45
9.41
8.31
10.96
9.32
9.34
8.38
29.45
9.32
9.87
7
0.30
Bookvalue per sh₹
1.07
1.02
1.13
1.30
1.26
1.41
1.48
1.45
1.43
1.49
0.15
3.51%
4.89%
—
0.56
FCF per share₹
0.57
0.63
0.70
0.69
0.69
0.68
0.66
0.59
0.63
0.62
1.07
(2.15%)
0.96%
—
0.84
Dividend per sh₹
1.12
1.26
1.42
1.60
1.53
1.69
1.92
1.87
2.08
2.30
0.81
8.49%
8.57%
—
16.52
Div yield (avg)%
14.15
17.03
16.43
18.42
15.65
18.63
16.61
14.05
12.83
14.34
5.46
14.34
16.04
64
8.98
Payout ratio%
27.77
28.53
27.53
25.63
25.43
24.51
22.76
24.35
26.13
27.63
17.16
24.51
25.88
77
17.73
Shares (diluted)M
23.08
24.83
24.40
27.87
29.71
31.12
34.87
38.83
45.56
52.19
17.81
11.93%
8.00%
73
5.37
Buyback yield%
10.36
11.46
12.26
13.27
11.07
10.69
11.14
9.16
10.87
10.57
29.66
10.69
10.97
85
1.791
D/E ratiox
1.794
1.740
1.604
1.647
1.833
1.760
1.927
2.138
2.288
2.373
1.730
2.138
1.814
68
50.62
Enterprise value₹M
10.13
10.10
11.14
12.68
12.84
13.65
16.10
17.78
21.26
22.61
30.65
11.99%
9.09%
20
24.26
LT debt₹M
21.83
23.61
24.43
21.15
22.82
19.94
17.26
17.67
17.15
17.99
21.16
(4.64%)
(2.43%)
20
Revenue
₹80.25M
6.87%
1.00×
Cost of revenue
₹37.82M
7.17%
1.03×
Operating expenses
₹14.99M
6.52%
0.97×
Goodwill & intangibles
17.59%