0.205
Revenue₹B
0.656
0.690
0.731
0.800
0.850
0.894
0.945
1.020
1.074
1.160
0.212
6.41%
6.46%
13
8.69
Revenue growth%
16.50
15.01
14.82
16.61
14.99
17.34
17.23
18.75
16.59
19.20
22.48
17.34
16.60
52
6.06
Gross margin%
1.17
0.96
1.56
2.53
3.44
5.84
4.79
3.19
2.04
1.77
15.59
3.19
2.28
70
6.85
Operating margin%
27.11
26.71
25.45
25.43
24.45
23.03
20.85
20.84
20.31
21.68
14.10
20.85
23.74
23
27.57
Net margin%
2.36
4.87
7.35
7.33
5.52
6.71
8.54
6.16
7.55
5.87
18.66
6.71
6.43
88
27.83
P/E ratio (avg)x
12.71
12.24
13.93
13.87
13.61
13.88
15.59
17.37
18.89
20.74
13.33
17.37
13.90
86
21.86
EV/EBITx
12.16
11.91
13.49
12.74
14.09
14.23
15.68
15.83
17.66
18.03
7.782
15.83
14.16
82
27.38
FCF yield (avg)%
15.38
16.63
19.16
18.94
19.61
20.79
20.56
19.98
22.03
22.33
4.60
20.79
19.80
56
16.32
FCF margin%
30.15
28.10
26.54
26.50
25.61
22.78
21.08
18.31
19.07
16.99
22.28
19.07
24.20
55
0.367
FCF / Net incomex
1.329
1.362
1.420
1.468
1.479
1.631
1.729
1.659
1.601
1.567
1.289
1.631
1.523
41
24.24
ROIC%
1.30
0.40
2.70
5.07
7.90
5.50
3.93
4.13
5.21
2.57
26.25
4.13
4.03
8
16.07
Return on equity%
25.76
26.03
27.83
28.02
25.34
22.71
22.90
24.03
21.43
23.67
19.01
22.90
24.68
43
6.21
Return on assets%
1.06
3.12
1.67
0.64
0.41
0.40
0.40
1.30
2.58
1.19
4.42
1.19
1.13
87
7.61
EPS₹
6.96
7.17
7.55
7.24
8.02
7.46
8.27
9.07
8.96
8.49
8.25
1.15%
1.96%
—
5.78
EPS growth%
32.83
31.69
29.67
30.44
31.19
32.58
31.45
30.91
33.73
32.93
19.48
32.58
31.57
70
24.96
Bookvalue per sh₹
16.09
15.85
16.50
15.32
13.25
11.53
11.24
10.89
11.51
12.25
17.07
(1.55%)
(3.78%)
—
13.08
FCF per share₹
7.39
7.85
7.96
8.04
8.83
10.37
10.78
11.42
12.84
15.13
5.58
11.36%
9.27%
—
17.65
Dividend per sh₹
14.78
13.83
15.81
15.03
17.45
18.51
21.38
24.84
27.90
26.87
15.10
9.01%
5.50%
—
23.06
Div yield (avg)%
21.25
21.04
21.24
21.36
22.14
22.58
24.55
25.99
28.91
31.59
23.04
25.99
22.36
70
7.88
Payout ratio%
16.22
14.67
16.82
19.71
17.72
17.98
17.74
14.96
14.04
12.28
19.87
14.96
16.52
25
17.32
Shares (diluted)M
29.22
32.00
33.44
39.35
39.71
46.62
51.92
57.50
61.62
61.74
17.11
9.23%
9.11%
57
9.53
Buyback yield%
14.36
15.04
15.08
14.68
15.07
13.27
14.63
14.75
15.24
12.28
21.11
14.63
14.71
54
0.183
D/E ratiox
0.423
0.393
0.443
0.472
0.547
0.513
0.524
0.567
0.657
0.659
0.621
0.567
0.519
36
0.239
Enterprise value₹B
0.586
0.593
0.608
0.628
0.714
0.748
0.725
0.769
0.798
0.821
1.088
2.84%
3.57%
45
934.4
LT debt₹M
168.3
151.7
149.0
159.2
153.2
152.5
156.7
137.7
121.0
117.4
654.4
(5.18%)
(4.63%)
10
Revenue
₹1.160B
6.46%
1.00×
Cost of revenue
₹590.4M
6.56%
1.01×
Operating expenses
₹256.2M
6.21%
0.98×
Cash and investments
16.99%
Spread over hurdle
34.41%