0.394
Revenue₹B
1.085
1.135
1.184
1.211
1.256
1.320
1.331
1.402
1.421
1.502
0.402
3.64%
3.64%
92
17.09
Revenue growth%
10.05
9.12
9.34
12.29
15.02
13.14
13.91
14.47
12.05
9.39
24.84
13.14
12.17
29
19.15
Gross margin%
3.12
3.47
2.59
4.26
2.46
3.20
1.97
2.55
4.34
3.48
10.73
3.20
3.16
79
5.54
Operating margin%
20.60
19.93
19.12
20.14
18.86
19.16
20.97
23.36
25.39
23.76
29.08
23.36
20.37
26
15.50
Net margin%
17.83
16.57
15.73
13.55
16.31
16.63
19.28
16.92
14.91
15.78
3.97
16.63
16.44
73
14.99
P/E ratio (avg)x
9.041
8.382
8.689
8.889
10.02
9.533
8.982
9.969
10.16
9.843
7.826
9.843
9.287
85
16.48
EV/EBITx
40.25
42.88
45.09
53.03
50.86
57.79
63.41
71.67
69.58
80.23
6.963
69.58
55.41
42
25.56
FCF yield (avg)%
6.12
9.02
6.41
7.55
6.78
8.08
8.68
8.63
6.16
6.17
12.08
8.08
7.16
71
10.34
FCF margin%
19.74
18.61
15.86
16.66
18.51
15.84
14.34
16.33
17.39
17.38
10.59
16.33
17.02
49
1.031
FCF / Net incomex
1.098
1.212
1.263
1.248
1.322
1.462
1.634
1.536
1.717
1.845
0.567
1.634
1.392
50
21.36
ROIC%
30.65
28.39
29.43
31.93
34.16
35.93
37.19
34.79
35.21
36.06
9.27
35.93
34.48
67
17.47
Return on equity%
14.87
15.87
15.58
13.16
13.70
15.46
15.98
16.98
17.50
20.10
4.66
16.98
15.72
72
27.76
Return on assets%
20.79
20.62
19.50
22.36
22.51
19.67
17.48
16.06
14.14
13.63
11.04
16.06
19.59
44
1.55
EPS₹
1.11
1.21
1.27
1.15
1.24
1.24
1.10
1.18
1.11
1.18
1.60
(0.99%)
0.32%
—
7.76
EPS growth%
20.19
18.35
18.24
17.12
18.55
16.20
15.90
18.55
16.39
19.13
18.12
16.39
18.30
77
1.89
Bookvalue per sh₹
0.94
0.92
0.93
0.92
0.92
0.93
0.87
0.81
0.77
0.69
2.02
(5.48%)
(4.36%)
—
2.17
FCF per share₹
1.74
1.91
1.84
1.86
1.88
1.89
1.75
1.91
2.12
2.01
2.39
1.34%
1.43%
—
1.19
Dividend per sh₹
3.81
4.22
4.85
5.50
6.05
6.47
6.51
7.66
7.50
7.78
1.60
5.15%
8.56%
—
15.98
Div yield (avg)%
22.84
24.98
26.78
29.30
31.46
30.12
28.17
26.47
23.48
23.23
13.72
26.47
26.63
87
11.85
Payout ratio%
17.67
17.43
19.35
22.09
21.27
23.12
25.12
23.84
22.84
24.13
14.62
23.84
22.46
54
223.5
Shares (diluted)M
237.6
260.2
274.6
283.2
256.5
274.6
264.8
280.0
304.9
284.5
222.2
2.09%
1.08%
15
8.06
Buyback yield%
6.55
7.40
6.41
6.64
5.43
4.34
1.89
0.40
1.19
0.58
15.41
1.19
4.89
68
1.108
D/E ratiox
0.267
0.279
0.285
0.305
0.315
0.274
0.285
0.247
0.255
0.226
1.001
0.255
0.276
55
637.3
Enterprise value₹M
872.1
770.5
749.6
763.7
732.6
771.5
730.9
758.8
822.1
798.3
246.0
1.73%
(2.42%)
22
0.085
LT debt₹B
0.880
0.881
0.945
0.949
1.115
1.074
1.190
1.401
1.363
1.596
0.319
7.44%
7.63%
18
Revenue
₹1.502B
3.64%
1.00×
Cost of revenue
₹848.5M
3.82%
1.02×
Operating expenses
₹165.8M
3.53%
0.99×
Property and equipment
16.47%
Goodwill & intangibles
15.73%
Spread over hurdle
23.73%