1.750
Revenue₹B
1.297
1.312
1.370
1.411
1.442
1.481
1.504
1.519
1.561
1.629
1.950
2.47%
2.32%
53
22.25
Revenue growth%
6.56
9.36
9.80
11.90
10.84
8.82
10.22
7.74
4.90
3.26
25.53
7.74
9.09
30
20.96
Gross margin%
11.21
13.30
13.26
11.22
9.77
11.07
10.14
8.86
9.99
9.36
16.99
9.99
10.60
25
14.78
Operating margin%
22.00
21.11
23.59
24.76
24.34
22.47
19.51
21.23
18.55
21.33
19.85
21.23
21.66
75
14.39
Net margin%
12.27
12.57
13.71
13.32
14.83
16.37
18.21
17.15
15.11
14.20
27.82
16.37
14.51
72
31.99
P/E ratio (avg)x
35.68
36.48
37.18
44.18
46.51
51.87
52.86
56.58
65.84
78.67
22.00
56.58
49.19
44
25.54
EV/EBITx
54.85
63.23
61.44
61.70
71.08
82.36
86.48
94.55
92.97
88.39
10.13
88.39
76.72
20
15.24
FCF yield (avg)%
16.55
16.45
14.91
15.75
13.48
13.48
15.07
13.26
16.18
13.70
28.86
13.70
14.99
94
29.16
FCF margin%
21.98
24.24
25.06
26.35
24.38
24.68
26.55
27.50
24.54
25.41
16.91
25.41
24.87
50
0.425
FCF / Net incomex
0.940
1.071
1.191
1.125
1.260
1.398
1.439
1.558
1.498
1.538
0.854
1.498
1.329
69
6.30
ROIC%
25.77
22.96
22.98
22.04
19.92
18.55
18.10
20.28
22.08
19.97
28.19
19.97
21.16
48
9.67
Return on equity%
29.79
31.43
32.83
34.55
34.20
34.48
33.60
34.41
36.17
36.42
4.34
34.48
34.30
71
25.28
Return on assets%
0.40
2.14
1.97
0.40
0.40
0.40
2.12
2.59
5.12
4.10
9.83
2.59
2.05
68
8.05
EPS₹
46.04
44.49
44.48
47.33
53.04
62.13
60.81
71.92
81.54
81.44
8.57
8.95%
5.86%
—
3.64
EPS growth%
23.59
26.24
29.15
29.25
29.08
28.94
31.36
32.38
30.21
32.94
17.98
31.36
29.20
78
29.13
Bookvalue per sh₹
39.40
34.86
31.85
32.84
29.71
27.73
24.30
24.07
23.99
22.81
9.58
(5.15%)
(4.71%)
—
34.80
FCF per share₹
23.48
24.74
26.33
23.17
20.24
19.40
19.55
20.72
21.16
23.17
34.27
2.74%
(1.35%)
—
16.08
Dividend per sh₹
31.53
29.24
29.56
32.63
34.71
38.36
39.81
42.31
47.40
47.60
17.86
6.52%
4.26%
—
13.71
Div yield (avg)%
7.53
8.05
5.87
3.80
3.92
5.45
5.52
5.87
5.30
3.34
4.14
5.45
5.48
74
7.13
Payout ratio%
15.50
13.70
16.33
17.14
19.25
17.86
15.92
17.09
18.52
17.70
13.81
17.70
17.11
71
23.16
Shares (diluted)M
26.76
31.91
37.61
43.25
44.41
50.63
59.63
61.78
69.80
77.30
23.23
11.72%
11.38%
95
18.56
Buyback yield%
24.07
21.98
24.42
23.36
22.65
21.46
23.33
25.88
27.99
26.61
25.74
25.88
23.72
76
0.455
D/E ratiox
0.416
0.414
0.492
0.490
0.561
0.549
0.547
0.634
0.692
0.814
0.905
0.634
0.548
32
1.378
Enterprise value₹B
1.042
0.994
1.097
1.204
1.313
1.433
1.432
1.290
1.325
1.470
1.482
2.29%
3.88%
61
0.648
LT debt₹B
0.945
0.861
0.841
0.771
0.706
0.618
0.545
0.581
0.508
0.458
1.462
(8.29%)
(7.36%)
94
Revenue
₹1.629B
2.32%
1.00×
Cost of revenue
₹873.1M
2.73%
1.04×
Operating expenses
₹351.6M
2.11%
0.98×
Goodwill & intangibles
17.19%
Spread over hurdle
(2.24%)