71.78
Revenue₹M
101.0
104.6
108.1
110.2
113.0
117.1
121.3
123.5
126.8
129.0
79.79
2.67%
2.65%
34
9.30
Revenue growth%
8.64
10.77
9.82
8.28
5.32
4.86
6.36
7.18
8.46
11.37
11.70
7.18
8.37
16
6.06
Gross margin%
19.37
19.02
18.98
18.28
15.42
18.18
19.06
16.11
14.26
15.48
19.55
16.11
18.23
77
10.00
Operating margin%
8.01
6.75
5.98
4.30
5.33
5.76
6.76
9.03
7.89
5.12
24.29
6.76
6.37
8
12.40
Net margin%
16.46
16.67
16.90
14.88
15.49
16.43
17.66
17.29
18.11
17.76
19.49
17.66
16.78
44
29.72
P/E ratio (avg)x
22.55
23.90
22.60
20.83
22.88
24.37
24.57
24.80
27.80
30.75
14.62
24.80
24.13
49
9.673
EV/EBITx
48.23
54.75
58.31
60.26
65.65
69.49
65.69
70.70
71.98
67.59
25.18
69.49
65.67
92
24.90
FCF yield (avg)%
11.21
11.24
10.02
7.11
5.99
3.17
5.98
6.41
5.50
6.56
23.21
5.98
6.48
90
23.66
FCF margin%
28.38
28.15
27.30
25.71
25.62
22.97
24.08
25.30
28.07
27.91
23.74
25.30
26.51
87
1.639
FCF / Net incomex
1.130
1.066
1.046
1.133
1.257
1.358
1.382
1.384
1.546
1.451
1.422
1.384
1.307
87
13.68
ROIC%
11.03
10.63
12.85
15.80
14.03
15.80
17.77
18.13
15.25
13.99
26.27
15.80
14.64
64
2.29
Return on equity%
10.03
9.20
12.14
9.71
7.06
4.67
5.60
7.53
5.38
3.29
20.31
5.38
7.29
80
25.01
Return on assets%
6.01
6.44
5.96
4.39
4.04
6.85
3.98
3.98
4.65
2.79
21.08
3.98
4.52
72
9.47
EPS₹
10.99
12.92
13.31
14.18
16.92
17.41
20.81
24.96
25.03
28.98
9.91
11.35%
11.63%
—
25.65
EPS growth%
20.37
19.60
19.91
18.78
17.55
15.21
13.29
13.81
14.85
13.11
26.13
13.81
16.38
35
4.14
Bookvalue per sh₹
5.58
5.98
6.80
7.41
7.41
8.02
7.77
7.50
8.05
8.80
7.58
3.49%
5.75%
—
3.14
FCF per share₹
9.35
9.83
11.13
10.69
11.93
12.99
14.72
13.60
15.04
16.05
6.43
6.12%
6.53%
—
2.06
Dividend per sh₹
9.29
8.30
8.74
8.07
8.43
9.19
10.27
10.40
9.77
9.58
8.47
2.57%
1.17%
—
9.08
Div yield (avg)%
24.98
23.27
25.38
25.08
22.11
23.60
21.11
19.70
22.41
23.79
13.11
22.41
23.44
14
10.13
Payout ratio%
8.55
6.81
8.52
6.22
5.14
6.93
5.97
7.38
5.37
5.08
2.09
5.97
6.51
37
7.643
Shares (diluted)M
5.356
5.065
4.625
4.824
5.201
4.892
4.945
4.419
4.548
4.525
7.835
(2.75%)
(1.43%)
93
7.64
Buyback yield%
12.26
12.33
13.81
16.03
13.51
11.61
11.54
11.12
13.36
15.58
24.38
11.61
12.85
26
0.642
D/E ratiox
0.724
0.733
0.803
0.875
0.890
0.977
0.881
0.901
0.891
0.880
0.732
0.891
0.881
66
11.74
Enterprise value₹M
22.73
22.07
24.97
27.67
31.44
30.22
33.35
37.73
38.92
44.63
72.20
7.26%
7.86%
7
99.78
LT debt₹M
90.81
92.41
86.87
81.38
71.90
63.20
55.88
52.23
51.22
45.26
112.9
(8.84%)
(7.89%)
12
Revenue
₹129.0M
2.65%
1.00×
Cost of revenue
₹71.31M
2.74%
1.01×
Operating expenses
₹31.06M
2.83%
1.02×
Goodwill & intangibles
16.32%