0.953
Revenue₹B
1.108
1.137
1.208
1.265
1.302
1.333
1.415
1.502
1.583
1.672
0.997
5.12%
4.77%
8
24.46
Revenue growth%
24.47
22.29
22.31
19.89
22.15
20.64
21.59
19.97
20.76
19.36
28.32
20.64
21.17
24
11.59
Gross margin%
14.72
13.51
13.02
10.18
7.35
4.97
7.76
9.36
10.51
8.27
20.81
8.27
9.77
24
10.85
Operating margin%
18.86
16.06
15.20
18.05
20.89
22.38
19.45
21.33
19.02
18.95
18.96
19.45
18.98
44
26.07
Net margin%
24.44
25.69
26.54
28.27
30.05
30.82
32.55
30.70
28.80
25.93
18.17
30.70
28.53
55
16.51
P/E ratio (avg)x
48.06
55.87
64.07
69.76
70.14
81.09
93.01
90.93
102.7
108.3
37.68
93.01
75.62
9
26.83
EV/EBITx
29.27
32.75
38.22
39.21
45.69
52.17
59.06
60.21
66.76
78.77
28.51
60.21
48.93
12
24.47
FCF yield (avg)%
24.38
22.34
21.18
23.02
22.57
22.14
19.49
22.27
19.47
18.91
28.44
19.49
22.20
27
14.89
FCF margin%
6.40
7.27
9.84
9.35
9.98
8.34
6.68
4.08
3.26
0.70
3.81
4.08
6.97
61
0.819
FCF / Net incomex
1.738
1.997
2.070
2.435
2.853
3.093
3.376
3.993
3.900
4.676
1.376
3.900
2.973
27
16.95
ROIC%
15.79
16.05
13.56
12.83
13.43
15.97
16.56
14.67
16.10
16.43
19.68
16.10
15.88
85
4.20
Return on equity%
20.98
22.10
22.77
23.52
21.21
21.90
22.41
20.47
19.79
18.67
13.37
20.47
21.56
34
17.40
Return on assets%
28.07
25.17
26.00
27.05
26.71
23.92
25.38
23.40
24.91
26.90
12.95
24.91
25.69
69
8.77
EPS₹
25.48
28.56
28.63
32.11
29.19
28.21
26.54
29.98
27.23
26.01
9.42
(2.28%)
(0.39%)
—
14.48
EPS growth%
8.89
9.79
10.72
8.88
9.05
11.48
11.74
13.56
15.59
17.77
3.49
13.56
11.10
47
22.87
Bookvalue per sh₹
27.74
30.02
30.13
28.68
27.85
24.28
23.84
20.61
22.40
20.10
9.41
(6.31%)
(2.70%)
—
9.21
FCF per share₹
14.96
15.32
13.79
14.88
14.56
13.26
13.23
13.43
13.56
14.08
23.13
(0.66%)
—
—
25.26
Dividend per sh₹
13.68
11.75
10.37
10.61
10.24
9.29
9.50
9.97
10.00
8.86
6.86
(2.85%)
(5.40%)
—
5.95
Div yield (avg)%
26.36
23.66
23.57
25.74
28.27
25.83
26.41
23.56
26.42
23.56
11.09
25.83
25.78
52
28.80
Payout ratio%
4.78
3.06
2.61
3.89
4.64
5.33
6.03
3.45
3.88
5.56
10.01
5.33
4.26
53
37.37
Shares (diluted)M
57.18
60.36
64.29
64.26
61.47
60.88
61.38
71.33
72.35
68.41
37.69
2.16%
2.14%
66
26.22
Buyback yield%
16.83
19.45
19.24
20.89
18.46
19.45
16.67
14.66
15.07
17.66
3.09
16.67
18.06
74
0.945
D/E ratiox
0.656
0.663
0.659
0.665
0.760
0.842
0.907
0.986
1.113
1.092
0.590
0.986
0.801
78
1,227
Enterprise value₹M
295.4
333.3
312.9
301.7
270.0
241.0
257.4
268.2
264.1
242.2
398.8
(2.15%)
(3.04%)
47
854.4
LT debt₹M
221.6
225.6
254.4
285.8
311.0
300.6
274.4
300.0
330.2
316.7
672.3
0.36%
4.15%
28
Revenue
₹1.672B
4.77%
1.00×
Cost of revenue
₹915.9M
4.78%
1.00×
Operating expenses
₹250.8M
4.94%
1.02×
Property and equipment
16.44%
Spread over hurdle
10.38%