0.555
Revenue₹B
0.571
0.614
0.644
0.703
0.770
0.832
0.879
0.941
1.022
1.106
0.603
7.51%
7.72%
32
28.74
Revenue growth%
10.24
8.96
11.13
11.02
8.15
7.47
7.50
8.36
6.72
7.88
17.55
7.50
8.26
13
12.62
Gross margin%
11.87
9.98
12.25
14.27
15.08
16.23
16.71
16.32
14.48
16.25
19.45
16.25
14.78
24
29.89
Operating margin%
11.21
8.49
8.66
6.08
6.85
5.70
3.04
2.17
4.10
6.81
26.64
4.10
6.44
59
18.61
Net margin%
14.87
14.12
12.18
12.43
12.34
10.15
12.44
12.28
13.83
11.93
28.16
12.28
12.38
9
27.38
P/E ratio (avg)x
11.70
12.90
13.98
13.46
12.86
14.62
14.37
15.85
17.00
16.94
19.66
15.85
14.17
65
25.13
EV/EBITx
9.323
10.76
10.86
10.49
10.49
11.59
11.03
11.51
11.60
11.12
14.86
11.51
10.95
55
6.28
FCF yield (avg)%
1.23
3.87
2.69
1.75
3.24
3.11
5.92
5.15
6.07
8.88
16.55
5.92
3.56
69
4.52
FCF margin%
23.49
23.77
21.48
24.22
23.36
22.07
23.73
24.95
24.35
22.61
27.29
23.73
23.61
78
1.601
FCF / Net incomex
1.206
1.111
1.136
1.271
1.336
1.502
1.606
1.818
1.886
1.988
0.421
1.818
1.419
94
3.69
ROIC%
5.92
8.75
10.90
9.68
11.57
12.97
15.06
15.09
13.51
11.24
24.68
13.51
11.40
22
14.54
Return on equity%
28.43
31.11
30.35
29.31
28.07
29.02
29.50
31.65
29.07
32.03
17.45
29.50
29.40
59
6.63
Return on assets%
15.69
14.76
14.30
17.23
17.97
18.31
19.62
16.76
16.39
17.78
2.15
17.78
17.00
85
15.79
EPS₹
15.34
14.35
15.17
15.01
13.80
14.58
15.94
16.98
16.17
14.83
17.05
1.44%
(0.17%)
—
19.50
EPS growth%
29.55
29.39
28.12
28.34
27.24
28.29
31.14
28.55
29.36
27.58
20.83
28.55
28.44
35
11.67
Bookvalue per sh₹
6.68
7.23
7.56
7.74
7.06
6.63
6.80
6.39
6.26
7.11
10.37
0.13%
0.40%
—
14.06
FCF per share₹
10.65
10.92
11.62
11.05
11.45
12.31
12.80
12.82
12.57
14.36
11.88
4.64%
3.78%
—
4.52
Dividend per sh₹
11.45
11.48
12.58
13.71
14.18
12.54
11.81
12.23
11.52
12.69
15.74
(2.20%)
1.97%
—
28.32
Div yield (avg)%
3.15
2.17
4.84
7.77
6.93
7.97
9.36
10.11
9.34
6.92
3.12
9.34
7.35
16
14.02
Payout ratio%
30.60
33.51
33.08
33.45
30.56
28.03
27.57
26.19
26.88
28.24
13.58
27.57
29.40
94
17.84
Shares (diluted)M
19.48
18.74
21.72
21.05
24.40
27.01
28.51
31.61
37.59
41.30
17.92
11.10%
7.75%
27
3.52
Buyback yield%
19.35
21.60
24.46
23.57
23.92
23.84
21.26
18.93
17.43
20.35
20.30
20.35
21.43
72
0.256
D/E ratiox
1.103
1.243
1.287
1.351
1.384
1.430
1.484
1.559
1.741
1.921
1.162
1.559
1.407
65
0.785
Enterprise value₹B
1.178
1.111
1.143
1.225
1.099
1.044
0.965
1.023
1.034
1.144
0.938
0.80%
0.37%
9
0.842
LT debt₹B
0.243
0.254
0.294
0.291
0.319
0.309
0.319
0.328
0.380
0.371
1.056
3.08%
5.90%
14
Revenue
₹1.106B
7.72%
1.00×
Cost of revenue
₹633.6M
7.71%
1.00×
Operating expenses
₹151.1M
7.67%
1.00×
Goodwill & intangibles
15.60%
Property and equipment
14.78%
Spread over hurdle
15.21%