0.419
Revenue₹B
0.659
0.688
0.747
0.792
0.850
0.898
0.960
1.034
1.082
1.154
0.442
6.31%
6.60%
51
5.33
Revenue growth%
12.54
10.91
13.00
12.32
9.58
10.91
13.01
12.44
13.68
16.29
7.78
13.01
12.49
83
20.25
Gross margin%
29.44
30.94
32.59
32.68
34.70
33.89
33.19
35.81
36.31
35.55
4.06
35.55
33.54
58
15.91
Operating margin%
13.89
13.97
14.22
16.24
15.40
17.30
19.43
18.71
17.58
19.22
13.77
18.71
16.77
48
24.38
Net margin%
17.51
15.60
14.08
16.14
18.09
17.09
19.48
19.23
18.58
20.46
22.17
19.23
17.80
5
37.77
P/E ratio (avg)x
11.85
12.46
11.58
10.53
11.82
11.09
12.51
11.28
11.86
12.45
15.86
11.86
11.84
12
24.39
EV/EBITx
34.63
31.84
30.43
29.38
27.57
27.05
29.62
32.06
36.03
38.83
27.62
32.06
31.13
8
15.77
FCF yield (avg)%
24.23
23.96
22.70
20.39
23.36
21.93
20.58
22.43
25.18
26.80
13.70
22.43
23.03
41
2.28
FCF margin%
17.33
15.24
16.10
14.63
14.44
16.13
14.30
14.76
17.61
17.04
28.09
16.13
15.67
61
1.666
FCF / Net incomex
1.445
1.606
1.858
2.220
2.362
2.341
2.303
2.518
2.446
2.693
0.131
2.446
2.322
16
7.36
ROIC%
12.00
14.94
15.12
16.13
15.51
15.93
13.40
14.18
14.02
13.09
15.17
14.02
14.56
54
5.84
Return on equity%
18.20
17.18
19.72
21.65
20.76
17.80
14.89
15.19
17.53
15.78
26.84
15.78
17.67
92
5.77
Return on assets%
18.93
20.16
20.51
20.63
22.96
22.17
22.47
22.37
23.32
25.01
25.02
22.47
22.27
9
73.49
EPS₹
46.16
53.33
52.82
60.55
58.10
66.90
73.15
79.12
85.07
94.59
81.82
10.24%
9.08%
—
11.60
EPS growth%
23.43
23.05
22.39
24.48
22.86
23.09
24.38
26.12
23.56
26.54
7.42
24.38
23.50
47
14.25
Bookvalue per sh₹
77.57
82.99
79.17
90.65
93.86
104.16
115.22
110.72
114.31
128.74
38.48
6.52%
4.36%
—
21.48
FCF per share₹
114.61
131.95
131.25
144.61
166.90
200.26
205.61
214.30
252.15
278.38
64.48
10.77%
9.67%
—
85.37
Dividend per sh₹
12.07
10.42
10.35
10.55
11.13
11.33
11.60
10.22
8.70
7.48
92.50
(7.64%)
(5.23%)
—
19.93
Div yield (avg)%
27.32
24.76
23.98
25.22
25.33
22.72
25.04
22.30
21.42
20.01
3.37
22.30
24.37
51
5.66
Payout ratio%
27.12
29.18
28.56
28.75
29.42
32.30
33.02
35.88
36.68
34.88
23.69
34.88
30.86
26
2.453
Shares (diluted)M
2.416
2.333
2.678
2.838
2.624
2.409
2.220
2.205
2.040
2.205
2.448
(3.42%)
0.39%
12
2.85
Buyback yield%
10.82
12.20
11.68
13.75
14.96
15.91
15.03
14.44
17.27
20.03
27.87
15.91
14.70
77
0.520
D/E ratiox
0.143
0.129
0.127
0.129
0.115
0.107
0.117
0.116
0.125
0.113
1.520
0.116
0.121
81
944.4
Enterprise value₹M
581.4
538.3
517.7
462.7
515.2
493.6
489.7
503.5
520.0
507.2
237.4
(0.31%)
(2.08%)
39
102.4
LT debt₹M
326.8
375.7
365.5
391.5
373.1
358.9
414.3
486.9
510.5
511.1
576.3
6.50%
5.71%
53
Revenue
₹1.154B
6.60%
1.00×
Cost of revenue
₹674.3M
6.61%
1.00×
Operating expenses
₹126.6M
6.66%
1.01×
Property and equipment
17.07%
Spread over hurdle
12.10%