1.138
Revenue₹B
1.036
1.086
1.148
1.181
1.256
1.306
1.406
1.483
1.566
1.680
1.268
6.00%
5.70%
82
5.92
Revenue growth%
23.74
23.80
25.18
24.86
25.40
25.82
25.25
27.98
27.70
28.51
16.64
27.70
25.33
80
20.10
Gross margin%
18.78
19.98
18.35
20.92
23.30
23.48
23.64
25.88
26.87
29.07
22.63
25.88
23.39
27
28.07
Operating margin%
14.24
12.30
13.36
13.00
10.69
11.54
14.16
14.53
12.22
12.94
6.09
12.94
12.97
35
7.90
Net margin%
9.04
7.68
8.33
7.69
10.33
9.97
12.83
14.08
15.83
14.72
21.80
14.08
10.15
55
28.88
P/E ratio (avg)x
41.29
45.59
49.60
57.12
56.48
62.03
71.70
72.67
85.51
91.77
34.93
72.67
59.58
33
26.03
EV/EBITx
35.47
40.11
44.04
46.86
51.30
52.94
53.08
56.92
56.29
58.42
24.57
56.29
52.12
75
11.88
FCF yield (avg)%
5.35
3.16
1.47
1.88
0.40
1.37
4.02
6.53
5.79
5.57
15.16
5.57
3.59
31
8.63
FCF margin%
13.03
15.12
13.86
16.59
16.82
14.23
16.18
17.69
17.86
19.04
17.93
17.69
16.38
87
0.800
FCF / Net incomex
1.582
1.647
1.858
1.816
1.946
2.186
2.159
2.504
2.813
3.096
1.287
2.504
2.052
86
24.33
ROIC%
18.18
20.83
23.42
22.18
21.26
23.39
24.99
25.87
27.28
25.18
19.98
25.18
23.41
41
21.02
Return on equity%
9.38
7.53
6.58
7.50
5.17
7.07
9.97
9.15
10.07
11.37
18.00
9.97
8.34
56
19.06
Return on assets%
10.47
7.94
6.55
4.50
4.23
5.77
3.03
5.22
5.95
4.61
24.23
5.22
5.49
95
11.43
EPS₹
11.27
11.75
10.54
9.35
8.64
8.68
7.91
6.87
6.47
6.79
11.94
(4.70%)
(4.13%)
—
8.09
EPS growth%
20.03
21.14
20.84
21.09
21.83
19.94
19.14
16.49
14.83
12.54
11.98
16.49
19.98
88
17.94
Bookvalue per sh₹
30.82
30.64
33.83
37.66
45.41
54.57
57.37
55.77
65.07
64.94
15.44
7.42%
9.75%
—
14.13
FCF per share₹
20.17
18.64
18.03
19.40
20.33
20.26
22.33
22.12
25.17
27.35
9.14
6.11%
2.27%
—
4.00
Dividend per sh₹
18.68
16.82
15.17
15.15
14.44
14.91
14.09
14.91
15.61
15.43
9.52
1.33%
(1.93%)
—
12.47
Div yield (avg)%
13.23
12.99
14.54
14.14
12.95
13.39
14.14
15.95
16.17
18.32
27.39
15.95
14.14
5
15.20
Payout ratio%
9.25
6.34
6.88
4.05
6.62
6.70
8.98
8.64
7.49
8.82
5.45
8.64
7.19
41
25.33
Shares (diluted)M
20.80
21.64
23.75
25.59
25.34
27.32
30.42
33.63
35.05
31.86
25.58
4.68%
4.02%
57
2.29
Buyback yield%
25.32
23.93
24.47
25.26
23.78
26.56
26.76
29.61
28.03
26.97
20.13
26.97
25.94
60
0.159
D/E ratiox
0.826
0.769
0.822
0.855
0.831
0.902
0.964
0.864
0.857
0.734
0.114
0.864
0.843
38
0.279
Enterprise value₹B
0.935
0.874
0.886
0.799
0.886
0.930
0.878
0.878
0.829
0.874
1.146
(0.27%)
(0.89%)
13
435.2
LT debt₹M
777.5
732.9
812.1
827.1
856.0
883.7
894.1
919.4
879.7
870.8
588.4
0.34%
1.41%
86
Revenue
₹1.680B
5.70%
1.00×
Cost of revenue
₹753.6M
5.87%
1.02×
Operating expenses
₹344.3M
5.03%
0.94×
Property and equipment
19.79%
Goodwill & intangibles
15.08%
Spread over hurdle
(5.60%)