1.034
Revenue₹B
0.480
0.507
0.546
0.571
0.597
0.650
0.685
0.740
0.797
0.868
1.075
7.77%
6.71%
30
11.04
Revenue growth%
19.77
16.96
18.81
20.67
21.13
22.28
20.05
19.69
21.26
22.93
14.27
21.26
20.36
60
27.06
Gross margin%
17.88
15.97
17.49
19.08
19.54
19.16
18.32
19.08
18.83
17.29
16.98
18.83
18.58
8
6.64
Operating margin%
10.83
10.79
12.47
14.28
16.31
19.19
20.67
17.80
15.32
13.28
17.64
17.80
14.80
12
5.14
Net margin%
25.00
24.21
21.45
19.68
20.09
22.66
24.47
22.80
19.92
21.74
23.69
22.66
22.20
55
30.94
P/E ratio (avg)x
10.30
9.336
9.362
9.598
8.906
9.274
8.670
9.652
10.81
12.27
12.16
9.652
9.480
30
19.68
EV/EBITx
7.996
7.964
7.950
7.689
7.883
7.401
6.823
7.014
6.180
5.852
32.47
6.823
7.545
44
20.77
FCF yield (avg)%
25.81
23.67
26.14
27.09
26.52
29.12
27.60
25.03
24.67
22.25
8.62
25.03
25.97
83
21.04
FCF margin%
17.56
15.19
13.39
10.72
11.04
12.66
10.79
12.19
14.31
15.56
24.71
12.66
13.02
89
1.728
FCF / Net incomex
1.663
1.855
1.787
1.702
1.837
2.040
2.224
2.641
2.631
3.098
0.891
2.631
1.947
51
20.46
ROIC%
11.68
10.52
8.39
8.29
8.38
9.78
8.25
10.29
7.48
6.27
25.01
8.25
8.39
59
4.71
Return on equity%
20.80
20.96
23.51
25.19
24.63
23.65
22.18
19.61
16.79
17.56
14.27
19.61
21.57
41
9.03
Return on assets%
29.90
31.62
32.90
34.39
35.08
33.94
33.23
35.69
37.79
35.46
3.43
35.46
34.16
85
35.29
EPS₹
14.51
16.94
16.75
18.41
21.08
23.46
27.51
27.92
29.39
32.02
39.43
8.72%
9.41%
—
14.45
EPS growth%
30.68
32.04
34.44
32.72
35.68
35.82
37.50
38.46
36.08
35.50
3.34
36.08
35.59
65
16.89
Bookvalue per sh₹
39.11
41.70
43.24
41.23
41.83
45.29
51.85
51.06
58.97
57.31
35.66
6.50%
5.36%
—
21.92
FCF per share₹
16.05
16.77
15.96
16.20
16.85
15.85
17.38
17.26
16.59
14.82
22.75
(2.54%)
0.06%
—
45.61
Dividend per sh₹
46.46
53.12
55.05
54.11
50.14
55.98
63.58
71.34
67.90
78.25
31.57
9.31%
4.95%
—
6.37
Div yield (avg)%
2.98
4.71
4.30
3.29
3.38
6.22
3.76
4.35
1.68
0.90
25.03
3.76
3.57
42
7.80
Payout ratio%
20.20
20.92
18.59
17.36
15.62
12.75
12.18
12.34
12.79
14.61
12.05
12.75
15.11
78
12.53
Shares (diluted)M
12.72
10.94
11.06
11.06
11.95
10.14
10.94
10.72
11.28
10.76
12.46
(2.07%)
(1.23%)
10
15.70
Buyback yield%
31.02
32.36
35.25
34.91
36.10
35.34
33.30
32.18
30.97
32.18
2.85
32.18
32.83
31
1.633
D/E ratiox
0.737
0.713
0.786
0.746
0.805
0.758
0.745
0.835
0.949
0.970
0.893
0.835
0.772
20
558.0
Enterprise value₹M
718.7
716.1
688.3
642.4
611.1
577.9
535.5
477.9
430.0
464.2
596.6
(5.35%)
(4.70%)
54
944.2
LT debt₹M
382.5
460.3
520.3
586.8
658.4
656.9
774.8
768.8
885.0
945.7
941.3
7.51%
10.54%
51
Revenue
₹868.3M
6.71%
1.00×
Cost of revenue
₹483.4M
6.83%
1.01×
Operating expenses
₹120.4M
7.16%
1.04×
Goodwill & intangibles
16.76%
Spread over hurdle
(5.92%)