0.348
Revenue₹B
0.742
0.791
0.840
0.878
0.928
0.977
1.016
1.054
1.107
1.141
0.367
4.22%
4.90%
46
24.98
Revenue growth%
38.20
37.64
39.59
38.14
40.15
42.13
44.62
46.50
46.14
46.60
24.05
46.14
41.14
56
11.41
Gross margin%
1.48
2.31
1.35
0.40
2.03
4.77
6.03
5.17
2.88
1.64
12.19
4.77
2.17
75
23.69
Operating margin%
3.28
0.54
0.93
1.56
0.50
0.40
0.40
1.07
2.26
0.40
13.86
0.40
0.74
39
20.17
Net margin%
27.87
26.67
24.93
24.74
27.56
29.31
29.94
29.50
30.66
32.49
13.71
29.94
28.59
56
23.13
P/E ratio (avg)x
49.09
49.95
49.42
51.42
51.66
59.60
62.21
70.69
82.98
84.18
8.908
70.69
55.63
21
15.21
EV/EBITx
32.08
30.59
26.86
26.70
27.65
28.71
30.17
28.61
28.64
29.52
13.57
28.71
28.67
81
11.70
FCF yield (avg)%
29.01
26.21
24.86
25.23
25.33
24.53
25.93
24.18
23.67
25.51
16.86
24.53
25.28
63
23.47
FCF margin%
23.84
24.83
27.65
27.65
30.05
30.64
28.90
27.49
28.67
26.97
17.52
28.67
27.65
37
1.495
FCF / Net incomex
0.297
0.329
0.377
0.364
0.351
0.354
0.361
0.363
0.364
0.372
1.087
0.363
0.362
8
6.98
ROIC%
12.84
10.12
10.66
7.68
6.21
8.04
9.55
11.83
9.49
8.10
16.22
9.49
9.52
77
7.19
Return on equity%
19.34
17.06
15.70
17.32
15.72
17.38
19.15
17.30
15.03
16.26
27.53
17.30
17.18
89
25.71
Return on assets%
15.20
14.72
14.28
11.94
10.38
11.37
8.77
9.42
10.82
10.24
2.25
10.24
11.10
33
4.24
EPS₹
2.29
2.56
2.92
3.36
3.85
3.81
4.12
4.52
4.59
4.34
4.35
2.46%
6.05%
—
3.18
EPS growth%
1.66
0.40
0.40
0.40
2.69
4.67
3.65
4.72
2.90
4.06
5.78
4.06
2.79
12
3.11
Bookvalue per sh₹
5.30
5.30
5.71
6.49
7.07
7.14
7.29
8.43
8.40
9.61
3.86
6.33%
5.77%
—
3.52
FCF per share₹
3.87
4.27
4.52
4.42
4.51
5.03
5.67
5.56
6.70
7.66
5.40
11.15%
8.37%
—
3.83
Dividend per sh₹
2.82
2.50
2.48
2.18
2.12
2.00
1.73
1.87
1.90
1.92
3.99
(1.93%)
(4.02%)
—
2.02
Div yield (avg)%
28.22
26.79
28.21
26.69
28.17
28.10
28.44
30.46
32.03
30.74
13.01
30.46
28.22
40
5.45
Payout ratio%
9.16
11.87
9.42
11.71
10.01
10.64
9.56
7.58
9.94
12.49
4.64
9.94
9.98
60
69.01
Shares (diluted)M
69.87
73.57
71.54
76.21
71.29
66.22
59.82
63.46
63.50
55.86
68.56
(4.76%)
(1.21%)
83
23.38
Buyback yield%
5.63
7.26
10.23
10.64
13.39
14.40
16.12
15.11
16.73
13.87
4.22
15.11
13.63
85
1.463
D/E ratiox
1.969
2.065
2.361
2.527
2.546
2.726
3.023
3.382
3.318
3.149
0.765
3.149
2.636
18
457.1
Enterprise value₹M
506.0
474.7
495.5
462.3
499.2
444.9
400.9
361.3
387.6
346.3
135.6
(7.05%)
(3.89%)
46
0.658
LT debt₹B
1.157
1.282
1.371
1.530
1.746
1.984
2.228
2.095
2.150
2.148
0.659
4.23%
7.33%
5
Revenue
₹1.141B
4.90%
1.00×
Cost of revenue
₹646.1M
4.79%
0.99×
Operating expenses
₹168.9M
4.20%
0.94×
Spread over hurdle
(3.13%)