0.412
Revenue₹B
1.010
1.042
1.067
1.080
1.104
1.134
1.136
1.143
1.196
1.220
0.421
2.02%
2.11%
31
18.02
Revenue growth%
18.12
21.02
19.83
17.31
17.86
16.59
16.52
14.35
11.76
11.80
27.76
14.35
16.95
64
16.41
Gross margin%
11.20
13.80
15.72
17.84
17.50
20.05
17.84
17.19
14.48
15.81
25.78
17.19
16.50
32
24.52
Operating margin%
21.82
21.97
20.77
20.67
21.58
21.54
20.60
22.07
24.14
25.27
18.91
22.07
21.70
33
22.47
Net margin%
20.89
21.83
23.72
25.13
26.11
24.78
22.26
21.54
23.39
22.65
12.76
22.65
23.02
51
32.44
P/E ratio (avg)x
10.37
10.96
11.36
11.83
11.72
12.55
10.91
11.33
11.78
10.75
27.62
11.33
11.35
67
32.05
EV/EBITx
19.35
18.50
18.80
17.66
19.83
20.53
19.27
21.05
23.96
24.00
29.75
21.05
19.59
41
24.86
FCF yield (avg)%
16.60
16.60
17.16
18.09
18.87
19.51
18.29
18.81
18.59
20.22
14.74
18.81
18.44
50
29.82
FCF margin%
22.41
23.41
22.58
20.76
21.87
21.90
21.60
24.57
22.03
19.74
3.87
21.90
21.96
38
0.903
FCF / Net incomex
0.632
0.644
0.575
0.542
0.601
0.658
0.643
0.684
0.747
0.751
0.582
0.684
0.644
82
4.19
ROIC%
9.60
8.96
10.78
12.90
11.09
12.38
11.50
12.59
13.74
12.17
14.17
12.38
11.84
50
8.47
Return on equity%
4.66
5.20
6.04
6.74
8.11
6.60
5.60
5.81
3.26
3.36
11.89
5.60
5.71
93
4.15
Return on assets%
3.42
4.51
1.75
2.73
1.92
2.60
4.77
6.02
4.74
2.12
15.47
4.74
3.08
30
5.50
EPS₹
7.39
7.80
7.09
7.95
7.85
7.17
7.07
7.37
6.76
6.53
6.09
(3.62%)
(0.19%)
—
3.22
EPS growth%
13.59
15.96
16.70
15.06
12.82
15.74
14.28
13.15
10.37
7.46
26.92
13.15
13.94
23
12.75
Bookvalue per sh₹
11.42
11.11
10.31
8.97
8.23
7.66
7.40
7.29
7.26
7.43
12.84
(2.03%)
(3.52%)
—
3.86
FCF per share₹
16.08
16.38
17.08
17.07
17.65
17.29
18.55
20.75
22.94
22.51
6.00
4.98%
3.14%
—
10.55
Dividend per sh₹
5.00
5.48
6.30
7.22
7.09
6.58
7.58
7.54
7.29
7.86
15.00
2.08%
4.26%
—
22.57
Div yield (avg)%
7.97
8.65
7.52
8.84
7.30
8.38
10.75
8.79
5.89
5.70
26.78
8.38
8.17
67
5.22
Payout ratio%
27.83
27.73
28.03
30.24
32.75
32.31
31.13
31.53
32.32
31.64
27.18
31.64
31.33
48
32.11
Shares (diluted)M
24.28
24.07
26.07
26.57
27.11
28.40
28.67
30.98
32.99
35.16
33.53
5.34%
4.23%
31
16.24
Buyback yield%
18.04
19.91
17.91
17.00
18.87
20.47
19.32
17.44
18.09
20.59
17.19
19.32
18.48
51
0.541
D/E ratiox
1.226
1.175
1.066
1.073
1.165
1.158
1.179
1.172
1.309
1.367
1.557
1.179
1.173
78
636.1
Enterprise value₹M
46.25
45.94
46.83
50.30
52.50
58.61
56.07
50.73
46.76
42.57
312.8
(4.11%)
(1.23%)
83
531.3
LT debt₹M
202.1
176.9
178.8
178.7
172.0
181.3
161.1
171.5
149.1
139.4
755.9
(4.12%)
(3.78%)
14
Revenue
₹1.220B
2.11%
1.00×
Cost of revenue
₹826.6M
1.88%
0.98×
Operating expenses
₹145.7M
3.19%
1.11×