0.431
Revenue₹B
1.020
1.050
1.078
1.099
1.135
1.175
1.199
1.234
1.238
1.276
0.456
2.38%
2.57%
76
16.81
Revenue growth%
29.26
31.49
31.52
32.70
34.09
33.76
31.30
29.66
31.40
32.25
18.73
31.40
31.51
41
13.64
Gross margin%
6.75
4.93
3.65
1.48
1.55
3.60
0.73
0.40
3.22
2.29
10.34
2.29
2.75
18
10.70
Operating margin%
2.26
0.40
0.40
1.45
3.23
2.22
3.69
5.13
2.87
5.58
4.72
3.69
2.57
64
17.68
Net margin%
8.02
8.24
8.88
7.16
9.07
8.87
9.59
8.19
8.29
8.79
28.97
8.79
8.54
87
31.25
P/E ratio (avg)x
39.51
38.97
39.74
43.33
42.08
40.51
36.55
33.96
31.94
33.88
33.34
33.96
39.24
9
9.193
EV/EBITx
39.07
40.97
40.71
47.46
54.32
50.83
57.11
55.55
62.04
69.31
28.96
57.11
52.57
6
24.95
FCF yield (avg)%
31.25
34.15
33.85
34.77
34.88
37.32
39.72
37.48
38.36
35.43
6.92
37.48
35.15
66
14.02
FCF margin%
19.38
19.90
17.86
15.88
12.95
15.04
14.02
11.46
9.84
9.95
21.37
11.46
14.53
28
1.555
FCF / Net incomex
1.347
1.373
1.357
1.467
1.546
1.458
1.592
1.602
1.542
1.481
0.322
1.542
1.474
71
14.83
ROIC%
13.11
11.59
12.77
14.95
12.32
14.21
13.51
15.06
13.13
10.75
15.09
13.51
13.12
71
18.02
Return on equity%
25.83
25.89
27.36
25.56
28.24
26.94
25.92
26.35
26.59
24.58
29.00
26.35
26.13
85
22.61
Return on assets%
7.21
4.90
6.27
3.69
0.90
2.61
0.65
0.83
0.54
0.40
13.03
0.65
1.76
94
8.90
EPS₹
11.94
11.89
12.94
12.57
12.48
13.22
12.35
11.99
11.43
11.77
9.94
(1.17%)
(0.18%)
—
2.01
EPS growth%
4.67
2.05
4.95
2.86
2.90
1.76
2.05
4.33
4.62
5.01
19.37
4.33
3.61
36
8.88
Bookvalue per sh₹
3.68
3.19
3.22
3.04
3.16
3.22
3.40
3.28
3.28
3.54
10.79
2.32%
(1.79%)
—
9.60
FCF per share₹
8.01
7.81
7.87
8.49
7.85
8.93
8.78
8.24
8.84
10.15
6.64
5.27%
2.09%
—
2.22
Dividend per sh₹
3.39
3.73
4.14
3.89
4.05
4.08
4.16
4.39
4.13
4.34
6.58
1.40%
1.56%
—
19.87
Div yield (avg)%
6.81
7.96
8.86
7.29
9.24
7.71
4.81
7.56
6.71
4.09
24.72
6.71
7.43
71
28.35
Payout ratio%
15.05
16.14
13.68
12.40
9.66
10.44
10.89
8.56
8.43
6.22
23.37
8.56
10.67
35
63.46
Shares (diluted)M
75.31
83.07
87.92
85.69
88.45
96.65
96.36
106.5
103.9
101.9
64.08
2.88%
4.26%
87
9.27
Buyback yield%
25.78
25.01
25.97
26.55
26.93
25.52
25.81
25.53
23.01
25.80
28.80
25.53
25.79
10
0.398
D/E ratiox
0.780
0.763
0.698
0.618
0.579
0.636
0.693
0.734
0.748
0.729
1.693
0.729
0.714
46
1.278
Enterprise value₹B
0.807
0.871
0.970
1.071
1.190
1.371
1.334
1.528
1.663
1.805
1.360
8.69%
8.82%
46
1.288
LT debt₹B
1.467
1.476
1.519
1.527
1.605
1.657
1.818
2.120
2.330
2.675
0.255
10.75%
6.38%
72
Revenue
₹1.276B
2.57%
1.00×
Cost of revenue
₹744.8M
2.39%
0.98×
Operating expenses
₹168.6M
2.64%
1.01×
Spread over hurdle
(3.69%)