1.019
Revenue₹B
0.945
0.962
0.955
0.967
0.982
0.990
0.986
0.985
0.986
0.970
1.110
(0.25%)
0.19%
84
3.97
Revenue growth%
8.52
9.70
10.15
8.80
11.41
9.29
10.27
9.71
10.25
13.25
3.28
10.25
9.93
61
10.84
Gross margin%
18.78
21.07
20.67
20.46
21.30
23.05
23.94
25.24
23.69
22.45
27.85
23.69
21.88
14
6.88
Operating margin%
24.60
22.22
24.97
27.12
24.64
25.86
24.61
23.98
25.78
27.12
29.56
25.78
24.80
26
17.57
Net margin%
7.12
4.18
4.56
4.56
5.00
2.96
1.07
0.40
1.41
3.81
3.95
1.41
3.99
71
11.79
P/E ratio (avg)x
40.04
45.28
51.55
53.73
60.48
66.26
77.22
76.00
81.18
88.74
34.27
77.22
63.37
68
36.75
EV/EBITx
14.84
14.23
14.28
12.96
12.20
10.84
10.14
9.452
9.647
9.312
37.73
9.647
11.52
91
9.41
FCF yield (avg)%
1.72
2.89
0.40
2.02
2.18
0.40
1.74
2.35
4.11
3.02
15.63
2.35
2.10
94
18.60
FCF margin%
6.96
9.22
6.30
7.21
9.73
6.85
8.64
11.39
10.36
13.07
3.47
10.36
8.93
81
0.640
FCF / Net incomex
2.253
2.312
2.554
2.681
2.803
3.220
3.527
3.806
4.459
4.508
1.081
3.806
3.012
6
21.93
ROIC%
2.85
0.40
2.11
4.23
3.66
3.70
4.98
4.13
1.76
3.70
29.87
3.70
3.68
63
5.66
Return on equity%
28.24
26.66
28.40
28.00
25.95
23.69
26.58
28.23
28.37
28.53
5.50
28.23
28.12
39
10.71
Return on assets%
8.23
7.94
8.53
7.56
9.61
10.64
8.33
6.47
7.73
10.29
8.11
8.33
8.28
19
24.76
EPS₹
64.59
56.33
50.12
51.79
53.98
48.37
44.66
45.56
39.70
40.74
27.03
(5.47%)
(5.33%)
—
10.83
EPS growth%
19.56
17.85
16.98
17.22
15.20
12.65
11.61
11.03
11.70
14.12
27.23
11.70
14.66
84
33.70
Bookvalue per sh₹
71.57
71.93
70.17
69.19
65.58
66.19
68.39
80.17
78.93
81.03
25.86
4.32%
2.32%
—
29.24
FCF per share₹
50.85
52.34
57.79
61.33
64.83
64.97
69.46
74.56
82.99
75.75
29.05
3.16%
3.34%
—
38.26
Dividend per sh₹
29.49
29.66
31.85
34.63
34.76
36.76
32.51
35.17
31.50
32.57
40.13
(1.29%)
(0.37%)
—
16.66
Div yield (avg)%
28.42
26.50
24.52
22.73
25.44
23.90
22.88
21.00
19.10
19.76
29.35
21.00
23.39
48
7.43
Payout ratio%
6.05
8.29
7.62
8.07
8.60
7.33
7.86
6.25
5.63
3.52
28.49
6.25
7.47
47
18.79
Shares (diluted)M
19.87
23.20
26.33
30.82
30.17
32.22
36.14
37.97
39.47
43.09
18.61
7.39%
7.79%
82
2.61
Buyback yield%
11.41
12.31
15.21
14.97
14.74
12.56
15.27
16.15
15.30
15.39
21.12
15.30
15.09
62
0.444
D/E ratiox
1.358
1.287
1.312
1.235
1.118
0.983
0.979
0.965
0.890
0.858
0.708
0.965
1.050
62
994.5
Enterprise value₹M
944.2
961.7
913.1
954.2
981.4
919.5
901.6
826.7
852.6
827.9
153.3
(3.34%)
(0.62%)
80
0.652
LT debt₹B
0.765
0.831
0.912
0.924
1.002
1.009
1.004
0.911
0.809
0.839
0.717
(3.50%)
0.51%
64
Revenue
₹969.9M
0.19%
1.00×
Cost of revenue
₹678.9M
0.19%
1.00×
Operating expenses
₹165.0M
0.71%
1.05×
Property and equipment
17.24%
Goodwill & intangibles
15.92%
Spread over hurdle
(3.13%)