1.133
Revenue₹B
0.836
0.899
0.949
1.008
1.072
1.114
1.160
1.230
1.331
1.412
1.164
5.67%
5.83%
37
29.84
Revenue growth%
14.60
14.69
16.35
18.62
18.18
16.78
14.05
11.23
11.14
12.54
7.70
12.54
14.64
10
11.55
Gross margin%
0.40
0.40
2.02
0.40
2.54
1.81
3.07
3.63
4.54
5.81
11.35
3.63
2.28
71
19.47
Operating margin%
8.97
7.32
9.03
10.34
9.50
10.48
7.55
8.51
9.16
11.73
16.89
9.16
9.09
23
13.54
Net margin%
13.11
12.13
10.34
9.84
11.76
11.01
10.45
8.88
9.44
8.08
14.83
9.44
10.40
72
10.45
P/E ratio (avg)x
10.17
9.719
8.729
8.896
8.412
8.956
8.227
7.725
7.586
7.389
28.61
7.725
8.570
50
23.79
EV/EBITx
29.15
32.74
38.19
44.58
47.55
47.49
52.58
57.70
56.59
62.88
28.38
56.59
47.52
79
20.25
FCF yield (avg)%
28.31
26.68
25.59
27.96
26.88
25.15
27.59
24.68
23.70
25.25
25.73
25.15
26.14
52
18.16
FCF margin%
9.03
6.26
8.75
7.41
9.03
7.24
10.05
10.76
8.84
6.18
27.38
8.84
8.79
18
1.461
FCF / Net incomex
1.271
1.313
1.345
1.237
1.317
1.205
1.227
1.150
1.068
0.996
1.415
1.150
1.232
10
26.84
ROIC%
1.18
0.40
2.79
2.87
2.10
0.40
0.40
0.40
0.40
0.40
22.45
0.40
0.40
59
28.34
Return on equity%
24.43
24.13
21.44
21.91
23.34
24.15
25.97
24.22
22.41
20.31
10.27
24.15
23.73
74
8.73
Return on assets%
31.15
28.56
28.77
30.36
30.77
30.36
28.60
30.62
30.37
33.25
27.81
30.37
30.36
31
30.00
EPS₹
27.29
25.85
28.51
29.33
30.56
34.93
38.16
39.52
43.16
49.39
32.37
10.08%
7.30%
—
7.87
EPS growth%
11.08
10.85
13.48
14.08
15.53
15.20
14.97
15.12
15.78
18.08
24.37
15.20
15.04
79
12.29
Bookvalue per sh₹
11.30
11.92
12.38
13.32
12.68
12.37
11.39
12.10
12.08
11.53
27.63
(1.88%)
0.88%
—
16.18
FCF per share₹
9.63
9.49
9.04
8.76
8.33
7.17
6.21
5.86
5.15
5.25
22.19
(8.82%)
(5.32%)
—
36.81
Dividend per sh₹
20.00
19.93
20.98
18.65
17.65
17.32
17.55
18.38
17.17
17.78
24.60
0.15%
(0.93%)
—
29.12
Div yield (avg)%
5.14
6.77
9.72
9.58
7.04
6.36
7.76
7.42
10.07
9.36
15.14
7.76
7.59
25
8.76
Payout ratio%
11.81
13.48
11.54
12.51
14.58
12.58
9.87
12.18
12.68
13.18
19.76
12.58
12.55
76
21.24
Shares (diluted)M
27.55
26.88
26.73
26.98
30.60
33.10
34.93
37.90
40.14
44.67
21.14
7.86%
4.71%
94
10.34
Buyback yield%
31.98
34.31
34.13
33.85
31.92
33.46
35.47
32.90
35.47
35.93
28.76
35.47
33.99
9
0.612
D/E ratiox
0.262
0.258
0.270
0.265
0.271
0.286
0.272
0.275
0.264
0.249
0.690
0.272
0.268
22
422.1
Enterprise value₹M
735.4
699.6
623.5
608.9
594.6
532.0
542.8
560.5
564.2
516.5
910.3
(2.78%)
(2.78%)
12
0.770
LT debt₹B
1.101
1.023
1.143
1.124
1.104
1.047
1.086
1.198
1.339
1.256
0.635
2.62%
1.38%
92
Revenue
₹1.412B
5.83%
1.00×
Cost of revenue
₹988.6M
5.83%
1.00×
Operating expenses
₹259.5M
5.95%
1.01×
Cash and investments
14.25%
Property and equipment
13.91%
Spread over hurdle
(6.88%)