1.523
Revenue₹B
1.027
1.098
1.152
1.231
1.316
1.427
1.489
1.566
1.665
1.805
1.636
6.52%
6.36%
63
15.03
Revenue growth%
6.31
8.89
10.65
11.38
10.58
11.43
9.12
9.72
7.48
7.46
2.79
9.12
9.42
82
4.09
Gross margin%
29.03
28.32
25.57
23.50
20.54
22.64
21.60
21.01
22.36
24.04
16.99
22.36
23.07
8
26.92
Operating margin%
9.52
11.15
13.55
14.95
12.65
10.09
9.00
6.41
8.80
9.03
11.85
9.00
9.81
21
11.52
Net margin%
17.71
18.98
16.85
13.89
15.15
17.47
16.59
14.57
13.88
14.01
18.28
14.57
15.87
89
10.70
P/E ratio (avg)x
35.68
32.08
35.17
39.02
38.26
36.25
39.33
43.17
42.76
41.22
11.80
41.22
38.64
29
6.239
EV/EBITx
34.50
35.34
33.47
32.44
30.49
29.47
33.86
34.10
33.07
36.40
27.73
33.86
33.66
30
10.87
FCF yield (avg)%
2.82
4.05
5.80
2.93
5.09
6.22
3.63
2.98
5.14
3.52
15.43
3.63
3.84
86
9.53
FCF margin%
11.21
12.10
12.47
13.69
13.89
12.31
12.49
10.76
7.88
5.80
27.54
10.76
12.21
82
0.288
FCF / Net incomex
0.470
0.456
0.437
0.451
0.449
0.482
0.490
0.465
0.488
0.516
1.647
0.488
0.467
12
3.37
ROIC%
17.89
18.55
17.82
19.94
21.29
24.26
23.06
22.89
22.28
24.85
12.62
23.06
21.78
71
17.04
Return on equity%
26.52
28.58
28.84
28.78
29.26
30.80
29.93
32.49
33.93
31.71
16.49
31.71
29.59
23
10.91
Return on assets%
6.66
8.81
6.53
5.62
6.66
4.55
3.28
2.64
4.99
4.13
21.12
4.13
5.31
82
23.84
EPS₹
18.67
20.40
23.27
26.10
26.19
24.00
23.41
21.41
22.05
22.51
25.27
(2.98%)
3.03%
—
23.69
EPS growth%
16.63
18.94
18.57
20.19
23.05
20.69
22.63
22.27
23.36
22.79
15.54
22.63
21.48
81
14.61
Bookvalue per sh₹
21.47
20.65
20.40
19.60
22.15
25.61
28.39
33.13
33.58
32.33
12.20
7.86%
4.27%
—
8.08
FCF per share₹
20.88
20.61
19.70
17.34
15.77
14.86
15.62
14.41
15.20
14.46
11.81
(1.73%)
(2.93%)
—
18.33
Dividend per sh₹
13.77
13.72
13.26
12.06
13.07
13.85
14.99
14.53
14.67
12.42
6.59
(1.02%)
(1.06%)
—
18.20
Div yield (avg)%
14.64
17.60
16.84
14.26
14.05
14.58
14.95
17.61
18.32
19.81
20.58
17.61
15.90
47
15.31
Payout ratio%
29.04
26.17
27.79
29.41
27.82
27.70
27.99
30.35
31.28
28.59
21.49
28.59
28.29
31
22.04
Shares (diluted)M
25.90
25.41
27.83
31.16
33.42
31.01
35.08
38.45
42.61
40.25
21.74
3.79%
5.55%
37
10.74
Buyback yield%
12.86
12.29
10.48
12.26
9.35
8.08
5.14
7.67
9.32
8.29
25.26
8.08
9.33
50
1.499
D/E ratiox
1.932
2.241
2.334
2.374
2.828
3.031
3.304
3.782
3.923
4.638
1.526
3.782
2.929
13
1.851
Enterprise value₹B
0.273
0.256
0.289
0.318
0.338
0.351
0.348
0.382
0.372
0.347
1.393
0.49%
2.09%
90
0.498
LT debt₹B
2.295
2.420
2.541
2.608
2.779
2.554
2.635
2.331
2.386
2.124
1.410
(5.23%)
(0.02%)
80
Revenue
₹1.805B
6.36%
1.00×
Cost of revenue
₹984.8M
6.48%
1.01×
Operating expenses
₹211.1M
6.16%
0.98×
Spread over hurdle
23.26%