1.128
Revenue₹B
1.274
1.324
1.371
1.374
1.382
1.426
1.436
1.471
1.487
1.492
1.244
1.54%
2.00%
37
13.50
Revenue growth%
6.10
4.06
1.67
0.75
3.31
5.25
2.82
2.79
5.09
5.68
4.70
5.09
3.69
19
14.65
Gross margin%
7.61
7.55
5.07
3.73
5.57
7.05
8.54
11.48
14.32
16.57
6.11
11.48
7.58
76
15.10
Operating margin%
12.12
11.36
9.07
8.08
5.10
6.46
6.96
6.48
3.91
1.89
24.52
6.46
6.72
30
4.36
Net margin%
17.12
18.48
19.65
19.35
19.05
16.24
18.52
16.05
14.66
13.85
23.39
16.05
17.80
15
29.20
P/E ratio (avg)x
21.43
22.16
21.30
19.63
19.12
20.67
21.68
19.36
20.01
22.40
37.19
20.67
20.98
12
24.00
EV/EBITx
25.36
24.44
22.25
20.78
20.06
19.62
21.21
19.61
17.97
16.74
30.07
19.61
20.42
23
25.48
FCF yield (avg)%
19.93
21.20
21.60
22.36
22.14
20.07
22.21
20.01
17.47
20.45
5.58
20.07
20.83
79
16.71
FCF margin%
17.22
15.24
14.83
15.40
15.27
12.89
14.12
15.97
18.92
20.79
5.24
15.97
15.33
41
0.764
FCF / Net incomex
1.826
2.135
2.163
2.359
2.631
3.145
3.444
3.465
3.826
4.220
1.036
3.465
2.888
94
11.15
ROIC%
11.37
8.77
10.11
8.95
7.61
5.35
4.46
1.58
0.40
0.40
2.86
1.58
6.48
8
15.08
Return on equity%
9.85
8.04
10.71
8.36
6.10
7.15
9.27
12.08
11.27
11.47
3.98
11.27
9.56
50
27.82
Return on assets%
26.12
29.02
30.69
30.66
33.34
32.95
31.02
30.09
29.14
28.76
25.89
30.09
30.38
95
4.64
EPS₹
9.37
8.25
7.69
7.23
7.18
6.71
7.08
6.33
6.28
6.41
4.86
(2.24%)
(3.27%)
—
28.26
EPS growth%
17.56
15.40
15.81
15.66
16.66
18.50
17.09
18.53
16.22
17.28
2.24
17.28
16.88
32
7.48
Bookvalue per sh₹
11.68
12.48
14.36
16.33
15.89
15.87
16.16
16.31
18.63
19.97
4.00
4.68%
7.00%
—
7.21
FCF per share₹
7.70
8.88
10.62
11.99
12.45
12.79
12.56
14.13
15.03
17.42
6.45
6.94%
8.89%
—
5.42
Dividend per sh₹
2.44
2.57
2.47
2.50
2.43
2.19
2.12
2.30
2.49
2.44
2.32
0.13%
(0.57%)
—
15.73
Div yield (avg)%
5.49
6.48
9.05
9.58
10.27
10.99
10.51
11.12
9.12
6.39
24.81
10.51
9.35
77
9.56
Payout ratio%
5.15
6.99
8.78
5.93
6.58
7.33
8.28
8.17
10.64
8.81
26.64
8.28
7.75
5
76.50
Shares (diluted)M
42.70
43.55
36.94
33.99
31.44
32.80
33.51
34.26
29.49
28.40
76.29
(2.01%)
(5.35%)
86
3.30
Buyback yield%
7.00
6.72
7.13
5.95
5.85
5.90
6.39
3.55
5.78
7.58
24.80
5.90
6.17
75
0.902
D/E ratiox
0.266
0.316
0.327
0.380
0.416
0.436
0.477
0.516
0.514
0.622
0.944
0.514
0.426
51
305.5
Enterprise value₹M
686.3
627.4
638.5
663.8
580.9
571.5
579.8
592.7
525.3
518.2
188.3
(2.26%)
(3.22%)
19
299.7
LT debt₹M
671.6
704.0
704.9
719.5
728.8
704.7
706.2
726.7
702.6
662.3
47.60
(1.90%)
(0.69%)
64
Revenue
₹1.492B
2.00%
1.00×
Cost of revenue
₹816.7M
1.66%
0.97×
Operating expenses
₹374.6M
2.17%
1.02×
Goodwill & intangibles
16.85%
Cash and investments
16.68%