0.421
Revenue₹B
0.934
1.020
1.132
1.247
1.351
1.440
1.564
1.673
1.847
1.992
0.449
8.08%
8.72%
92
5.09
Revenue growth%
8.99
8.95
9.73
9.62
9.60
10.80
13.37
12.92
13.87
14.23
9.73
13.37
10.26
19
15.45
Gross margin%
24.68
26.87
25.88
28.59
30.53
31.27
28.45
29.88
29.70
27.89
8.52
29.70
28.52
20
9.96
Operating margin%
9.49
12.45
15.12
15.69
17.26
17.79
18.13
16.57
13.84
15.13
28.21
16.57
15.41
17
19.87
Net margin%
5.08
5.07
3.07
1.83
0.40
0.40
0.40
0.40
0.40
0.40
10.11
0.40
0.40
87
28.79
P/E ratio (avg)x
31.29
31.47
30.88
33.40
35.23
32.76
36.27
38.38
36.03
35.51
37.40
36.03
34.31
24
29.57
EV/EBITx
21.30
20.72
22.75
24.35
24.84
23.69
25.08
23.54
25.35
28.57
33.51
25.08
24.02
81
24.91
FCF yield (avg)%
0.40
0.40
0.40
0.71
0.40
0.40
0.40
1.30
1.77
0.40
23.84
0.40
0.40
69
10.91
FCF margin%
2.85
2.04
0.40
1.81
4.24
1.91
0.40
0.40
0.40
0.40
25.68
0.40
1.11
34
1.486
FCF / Net incomex
1.219
1.354
1.312
1.352
1.472
1.372
1.318
1.390
1.491
1.579
1.415
1.390
1.363
52
24.58
ROIC%
3.63
2.27
2.70
2.53
5.07
4.67
6.25
4.52
5.87
3.52
16.13
4.67
4.07
41
17.21
Return on equity%
5.94
8.66
9.27
10.33
11.53
9.59
11.93
13.61
15.42
17.28
28.98
13.61
10.93
8
23.19
Return on assets%
15.15
16.14
18.06
19.15
21.17
21.58
23.98
23.05
24.85
24.48
6.54
23.98
21.38
59
20.71
EPS₹
8.10
7.58
7.16
8.06
7.51
7.26
6.53
6.89
6.56
6.19
21.89
(3.79%)
(2.15%)
—
15.40
EPS growth%
19.72
21.78
20.60
22.64
20.73
18.04
16.08
18.13
17.97
19.31
18.45
18.04
19.51
81
5.90
Bookvalue per sh₹
21.99
21.89
23.40
24.65
24.27
27.68
30.44
34.89
39.81
37.25
13.74
8.95%
5.87%
—
15.36
FCF per share₹
11.83
11.59
11.85
13.37
15.56
16.13
17.26
20.19
20.52
22.75
16.92
7.89%
7.77%
—
11.13
Dividend per sh₹
7.06
7.10
8.06
9.03
8.97
10.32
10.60
11.56
11.56
11.62
6.52
5.31%
6.50%
—
15.97
Div yield (avg)%
5.83
5.08
5.89
4.54
6.38
8.61
10.21
10.99
9.94
9.27
6.09
9.94
7.49
78
20.56
Payout ratio%
31.87
34.53
36.34
38.64
36.44
36.31
33.98
35.32
37.68
35.26
6.10
35.32
35.81
93
16.70
Shares (diluted)M
21.34
21.45
22.92
23.75
28.10
29.47
31.83
35.62
42.03
45.64
16.67
10.19%
8.61%
57
2.14
Buyback yield%
21.83
23.66
22.32
23.53
26.32
23.63
23.85
22.72
22.38
20.96
7.19
22.72
23.12
93
0.792
D/E ratiox
0.924
0.932
0.927
1.066
1.088
1.096
1.139
1.212
1.195
1.306
0.395
1.195
1.092
22
0.105
Enterprise value₹B
0.804
0.875
0.879
0.942
1.045
1.034
1.105
1.258
1.506
1.484
1.789
7.26%
6.61%
27
0.079
LT debt₹B
1.433
1.518
1.648
1.686
1.672
1.538
1.730
1.934
1.995
2.277
0.596
6.38%
4.87%
60
Revenue
₹1.992B
8.72%
1.00×
Cost of revenue
₹1.226B
8.70%
1.00×
Operating expenses
₹219.1M
8.64%
0.99×
Spread over hurdle
(5.62%)