0.905
Revenue₹B
0.625
0.661
0.682
0.726
0.779
0.830
0.864
0.924
0.991
1.067
0.938
6.49%
6.24%
73
29.14
Revenue growth%
11.66
9.56
8.70
11.32
12.43
9.83
8.57
6.79
6.10
8.36
5.71
8.36
9.13
9
10.48
Gross margin%
1.11
1.01
0.40
0.40
0.40
2.35
0.40
3.21
0.90
2.57
13.94
2.35
0.96
39
9.00
Operating margin%
27.09
29.43
28.97
31.96
29.91
30.03
27.68
25.58
23.55
24.35
3.19
25.58
28.33
64
8.92
Net margin%
16.65
15.73
16.85
19.12
19.80
20.20
21.41
23.11
22.63
22.02
3.21
22.02
20.00
57
29.13
P/E ratio (avg)x
24.88
27.53
26.78
26.38
25.78
29.63
35.50
35.50
34.59
35.15
13.40
35.15
28.58
53
14.74
EV/EBITx
4.886
4.485
4.775
5.251
5.560
5.091
4.906
4.566
4.016
4.146
9.821
4.566
4.831
49
25.24
FCF yield (avg)%
22.48
19.79
17.71
17.94
15.93
15.02
14.24
13.76
12.83
14.45
12.14
14.24
15.47
93
13.83
FCF margin%
9.13
10.15
7.54
5.69
5.49
4.75
2.88
3.00
4.26
5.27
23.25
4.26
5.38
74
1.615
FCF / Net incomex
0.969
1.067
1.037
0.986
0.965
0.963
1.000
0.905
0.900
0.853
0.653
0.905
0.967
30
15.63
ROIC%
9.54
7.59
9.63
8.02
6.24
3.69
4.16
3.53
5.28
4.41
23.59
4.16
5.76
19
18.69
Return on equity%
23.62
24.62
22.80
21.23
21.50
21.74
21.78
22.72
22.23
20.72
10.62
21.78
22.01
69
10.90
Return on assets%
6.13
3.53
6.05
6.17
3.58
3.20
5.38
5.19
2.79
2.87
22.67
3.20
4.38
76
1.24
EPS₹
1.52
1.75
1.89
2.09
2.30
2.30
2.32
2.30
2.51
2.76
1.38
3.65%
7.05%
—
6.02
EPS growth%
23.34
25.61
24.75
26.26
24.01
22.73
23.32
25.37
28.04
26.73
17.46
25.37
25.06
49
1.63
Bookvalue per sh₹
2.27
2.23
2.55
2.40
2.53
2.92
2.96
3.32
3.58
3.50
1.01
6.72%
5.54%
—
1.50
FCF per share₹
2.29
2.21
2.17
2.38
2.56
2.73
2.76
2.91
2.98
2.76
2.02
1.47%
2.20%
—
0.41
Dividend per sh₹
0.56
0.61
0.63
0.71
0.68
0.75
0.78
0.78
0.91
1.05
2.14
9.11%
6.56%
—
17.30
Div yield (avg)%
36.36
37.51
37.86
36.25
36.72
34.09
35.96
33.28
31.09
33.81
20.38
33.81
36.10
33
9.71
Payout ratio%
18.26
20.23
22.36
21.31
20.14
17.68
17.22
18.34
18.91
19.41
27.43
18.34
19.16
70
125.8
Shares (diluted)M
183.0
170.9
178.1
161.0
163.1
164.9
168.7
179.5
191.9
175.2
128.7
1.44%
0.45%
52
5.42
Buyback yield%
10.68
11.93
11.48
10.61
11.46
8.63
8.16
5.83
6.75
4.73
22.88
6.75
9.62
9
0.206
D/E ratiox
0.768
0.832
0.968
0.994
1.045
1.052
1.004
1.054
1.011
1.092
0.984
1.052
1.008
59
1.397
Enterprise value₹B
1.118
1.055
0.923
0.818
0.821
0.796
0.848
0.802
0.869
0.963
0.858
3.26%
(1.19%)
42
0.416
LT debt₹B
1.218
1.087
1.072
1.090
1.087
0.948
0.817
0.757
0.773
0.698
0.475
(8.49%)
(5.47%)
77
Revenue
₹1.067B
6.24%
1.00×
Cost of revenue
₹569.8M
6.29%
1.00×
Operating expenses
₹190.4M
6.45%
1.02×
Cash and investments
19.40%
Spread over hurdle
(10.26%)