0.170
Revenue₹B
0.612
0.661
0.697
0.734
0.778
0.811
0.868
0.944
1.024
1.073
0.176
6.64%
6.63%
21
18.80
Revenue growth%
10.51
13.22
14.05
15.00
12.89
12.33
12.20
14.11
13.94
16.76
28.99
13.94
13.58
42
23.27
Gross margin%
7.82
5.95
3.76
3.29
2.23
1.81
0.98
0.78
0.40
0.46
22.77
0.78
2.02
66
15.24
Operating margin%
17.00
14.03
12.28
9.93
9.58
11.56
11.69
9.72
9.68
8.39
22.32
9.72
10.74
19
16.01
Net margin%
8.48
6.34
6.89
9.80
10.82
9.60
10.41
9.99
7.02
9.15
8.01
9.60
9.38
10
28.18
P/E ratio (avg)x
41.25
42.46
47.24
50.91
49.71
46.33
51.28
51.57
55.44
54.59
35.38
51.57
50.31
38
32.44
EV/EBITx
10.63
11.54
11.99
13.59
13.04
14.06
15.15
17.15
15.92
16.02
34.50
15.92
13.83
25
20.69
FCF yield (avg)%
23.59
26.52
28.95
29.59
27.23
24.26
27.16
25.26
23.15
23.85
3.58
24.26
25.89
19
12.62
FCF margin%
9.99
11.10
8.39
8.00
9.44
10.95
13.56
14.57
12.16
11.69
22.24
12.16
11.02
45
0.441
FCF / Net incomex
0.626
0.584
0.631
0.652
0.609
0.667
0.718
0.831
0.915
0.914
0.323
0.831
0.660
69
28.86
ROIC%
2.00
1.86
2.23
0.40
2.96
0.78
0.40
1.73
0.40
0.40
28.75
0.40
1.25
33
2.79
Return on equity%
24.86
22.77
21.98
21.86
21.24
23.51
21.80
23.58
21.13
21.21
29.41
21.80
21.92
60
4.54
Return on assets%
15.76
13.05
10.88
9.47
6.47
5.72
4.83
3.02
0.40
0.40
25.87
3.02
6.10
65
100.98
EPS₹
106.88
106.67
115.82
128.46
145.42
161.39
155.20
156.21
171.65
163.27
110.33
2.34%
5.10%
—
12.89
EPS growth%
8.11
7.45
7.12
9.46
7.11
9.78
11.01
10.55
12.59
10.27
10.68
10.55
9.62
5
28.31
Bookvalue per sh₹
123.97
133.90
157.24
181.46
197.50
218.00
232.27
233.49
266.02
258.80
64.03
5.55%
8.01%
—
73.02
FCF per share₹
110.38
124.64
115.87
128.25
149.12
148.38
157.19
163.52
165.40
160.11
52.95
1.43%
3.35%
—
26.82
Dividend per sh₹
143.69
159.18
153.59
157.28
176.19
165.32
173.83
175.41
170.79
191.44
142.49
1.67%
2.21%
—
6.96
Div yield (avg)%
19.22
17.56
17.02
19.97
19.18
16.67
15.99
13.57
12.16
13.69
16.46
13.69
16.84
60
7.44
Payout ratio%
14.91
12.02
11.55
9.25
10.15
13.02
13.74
11.37
11.41
13.51
20.36
13.02
11.79
68
7.150
Shares (diluted)M
5.528
5.854
6.214
5.769
5.669
5.167
5.236
4.769
4.618
4.415
7.003
(4.88%)
(2.32%)
46
7.37
Buyback yield%
14.07
13.90
16.81
18.16
17.38
14.90
17.27
19.01
19.23
18.88
17.09
18.88
17.32
28
0.588
D/E ratiox
0.948
1.072
1.101
1.208
1.342
1.371
1.487
1.647
1.713
1.715
1.116
1.647
1.356
76
0.661
Enterprise value₹B
0.625
0.621
0.731
0.843
0.943
0.945
0.969
1.132
1.165
1.163
0.390
4.27%
7.62%
56
276.6
LT debt₹M
676.2
708.5
686.6
779.9
773.2
745.7
779.6
758.3
807.8
885.1
480.9
2.74%
2.05%
37
Revenue
₹1.073B
6.63%
1.00×
Cost of revenue
₹751.1M
6.63%
1.00×
Operating expenses
₹182.9M
6.17%
0.96×
Spread over hurdle
(7.50%)