0.782
Revenue₹B
0.770
0.808
0.837
0.849
0.878
0.902
0.940
0.973
1.031
0.801
0.926
3.97%
3.91%
16
12.30
Revenue growth%
4.93
4.98
4.41
7.05
7.55
7.62
10.17
10.64
11.54
25.55
17.18
10.17
7.58
82
9.22
Gross margin%
28.38
27.79
28.62
27.99
29.27
31.25
29.04
31.37
28.42
19.83
15.57
29.27
28.83
20
2.98
Operating margin%
11.10
13.03
13.64
14.97
16.09
14.83
11.85
14.45
14.75
23.90
12.42
14.75
14.05
34
28.41
Net margin%
11.58
9.90
10.62
11.17
10.69
11.11
12.10
14.09
11.35
8.45
11.77
11.35
11.14
87
33.05
P/E ratio (avg)x
12.97
13.68
13.71
15.02
15.39
17.26
19.70
18.48
17.89
33.15
25.86
17.89
15.21
90
24.40
EV/EBITx
49.48
54.86
65.27
74.46
85.07
86.86
100.7
118.6
136.5
13.66
9.400
100.7
79.76
10
15.93
FCF yield (avg)%
22.87
21.72
23.02
21.25
18.29
20.42
22.17
22.48
19.87
10.40
25.18
20.42
21.68
50
6.16
FCF margin%
14.33
14.13
11.35
14.18
14.52
16.60
15.60
16.70
15.97
19.11
25.69
15.97
15.06
85
1.127
FCF / Net incomex
0.870
0.762
0.783
0.706
0.776
0.706
0.663
0.696
0.607
0.992
1.144
0.696
0.734
60
7.21
ROIC%
21.74
23.45
22.26
21.44
20.96
18.65
17.51
17.00
18.12
11.79
7.77
18.12
21.20
48
3.52
Return on equity%
4.64
5.83
6.63
6.62
4.16
1.32
0.40
0.40
0.49
12.66
19.34
0.49
4.40
23
9.49
Return on assets%
9.88
11.92
12.69
12.80
13.08
13.12
12.86
11.08
11.64
6.39
16.46
12.86
12.30
7
5.77
EPS₹
4.25
4.07
4.30
4.99
5.64
5.68
6.38
6.49
7.34
6.42
6.43
8.04%
7.43%
—
17.86
EPS growth%
6.11
7.06
5.09
5.60
3.44
4.77
2.60
0.66
3.12
22.47
4.18
3.12
4.93
76
8.45
Bookvalue per sh₹
11.23
10.58
10.74
9.74
9.58
10.58
10.14
9.24
8.74
1.85
2.66
(2.13%)
(1.18%)
—
10.50
FCF per share₹
9.54
9.73
10.99
10.81
11.11
11.33
10.50
10.73
12.16
3.39
10.27
2.38%
3.02%
—
3.40
Dividend per sh₹
10.39
9.79
9.23
10.14
11.60
13.13
15.26
16.27
16.24
10.15
6.75
9.89%
5.73%
—
17.00
Div yield (avg)%
8.77
6.35
6.67
7.11
7.98
7.23
5.49
5.84
3.83
29.05
21.32
5.84
6.89
20
10.48
Payout ratio%
5.23
5.21
5.35
3.08
4.14
2.67
1.66
3.58
4.07
4.43
15.96
3.58
4.11
46
18.78
Shares (diluted)M
18.78
19.88
18.14
19.54
17.93
19.03
17.85
17.00
16.93
19.05
18.84
(2.83%)
(1.32%)
76
26.99
Buyback yield%
28.90
31.46
30.03
29.93
29.68
28.56
30.26
29.20
29.80
10.42
7.63
29.68
29.74
83
0.226
D/E ratiox
2.784
2.885
2.829
2.747
3.224
3.554
3.427
3.430
3.952
1.537
1.306
3.430
3.054
85
474.6
Enterprise value₹M
458.3
512.0
506.5
560.2
613.6
614.0
697.6
800.4
908.2
765.0
229.2
10.15%
8.43%
61
461.0
LT debt₹M
477.6
468.7
419.2
382.5
404.3
429.1
394.0
389.2
355.2
274.5
752.5
(1.47%)
(3.77%)
43
Revenue
₹1.031B
3.91%
1.00×
Cost of revenue
₹674.6M
4.08%
1.02×
Operating expenses
₹120.9M
3.43%
0.95×
Property and equipment
20.51%
Goodwill & intangibles
16.65%
Spread over hurdle
(2.64%)