1.278
Revenue₹B
0.795
0.835
0.888
0.929
0.966
1.001
1.027
1.076
1.103
1.139
1.385
3.34%
4.31%
23
20.19
Revenue growth%
20.56
21.59
19.96
18.18
20.71
19.36
18.62
16.57
14.58
12.71
2.75
16.57
18.99
57
9.04
Gross margin%
27.44
27.94
28.32
30.96
33.55
34.22
31.33
29.44
30.97
28.64
26.54
30.97
30.20
14
15.70
Operating margin%
33.88
35.49
35.46
33.65
31.42
28.90
26.13
24.01
21.90
23.98
16.24
24.01
30.16
40
21.33
Net margin%
0.40
2.60
0.63
0.44
0.40
2.46
2.71
4.78
7.75
6.90
24.84
4.78
2.53
93
10.62
P/E ratio (avg)x
19.85
20.53
19.66
19.19
19.34
17.16
15.41
15.43
14.65
12.94
24.98
15.41
18.17
30
10.35
EV/EBITx
9.221
9.744
10.18
9.176
8.096
8.566
7.625
7.288
7.060
6.786
8.622
7.288
8.331
80
20.89
FCF yield (avg)%
23.95
25.04
24.13
25.94
25.27
26.12
26.47
23.63
25.56
28.35
21.27
26.12
25.42
93
14.85
FCF margin%
13.56
15.22
15.83
18.40
16.52
18.91
17.22
18.77
18.12
16.23
5.51
18.12
16.87
55
0.230
FCF / Net incomex
0.370
0.356
0.395
0.387
0.439
0.429
0.455
0.526
0.575
0.608
0.132
0.526
0.434
48
29.36
ROIC%
6.45
5.92
6.16
9.13
6.87
9.20
12.11
11.12
10.79
8.66
14.00
10.79
8.90
65
17.95
Return on equity%
21.53
20.40
18.94
19.60
20.60
23.04
23.77
22.81
21.21
19.50
10.82
22.81
20.90
87
17.52
Return on assets%
14.42
12.87
10.56
11.45
12.03
9.97
11.09
9.72
8.96
7.47
15.79
9.72
10.83
37
25.07
EPS₹
34.33
35.45
31.32
34.10
34.05
36.13
33.54
36.10
39.01
36.41
27.69
1.35%
(0.65%)
—
10.16
EPS growth%
3.32
2.47
1.01
0.40
0.40
0.40
2.98
0.77
0.40
0.86
26.10
0.77
0.81
13
31.63
Bookvalue per sh₹
55.49
50.15
51.18
46.54
43.75
41.11
36.66
33.67
32.18
29.70
8.68
(7.45%)
(5.35%)
—
44.02
FCF per share₹
54.23
51.60
56.66
65.49
71.85
68.23
72.70
76.48
74.74
79.46
20.86
2.03%
4.57%
—
10.20
Dividend per sh₹
28.52
28.13
33.37
38.85
38.46
41.39
48.76
56.20
54.04
53.58
9.09
6.86%
7.95%
—
25.27
Div yield (avg)%
13.52
13.43
13.70
15.71
17.74
16.87
14.52
16.67
18.41
15.69
19.94
16.67
15.70
40
17.41
Payout ratio%
6.65
7.00
4.99
4.03
1.59
4.33
4.00
4.33
6.02
3.60
17.09
4.33
4.33
47
13.40
Shares (diluted)M
15.68
15.57
16.74
16.43
17.97
19.54
18.50
19.09
19.43
18.92
13.73
1.02%
0.87%
12
19.31
Buyback yield%
2.65
0.40
2.67
0.40
0.44
1.95
0.40
0.72
2.18
1.45
18.31
1.45
1.08
15
0.649
D/E ratiox
1.383
1.659
1.909
2.117
2.519
2.766
3.065
2.965
3.317
3.349
1.015
3.065
2.643
17
0.569
Enterprise value₹B
1.016
0.957
1.000
1.080
1.086
1.097
1.103
1.212
1.275
1.348
1.307
4.42%
3.55%
86
0.419
LT debt₹B
1.460
1.682
1.898
2.064
2.028
2.017
2.184
2.543
2.653
2.938
0.126
7.70%
7.12%
7
Revenue
₹1.139B
4.31%
1.00×
Cost of revenue
₹643.0M
4.06%
0.98×
Operating expenses
₹294.0M
4.58%
1.03×
Cash and investments
15.54%
Spread over hurdle
(5.41%)