0.967
Revenue₹B
0.792
0.813
0.866
0.912
0.954
1.012
1.037
1.091
1.143
1.168
1.048
4.13%
4.55%
11
24.27
Revenue growth%
23.11
26.06
27.78
25.08
25.55
23.41
22.55
20.23
18.67
19.71
13.87
20.23
23.26
53
18.52
Gross margin%
2.36
4.22
2.87
0.42
2.29
4.14
5.32
5.88
4.00
2.66
29.08
4.14
3.44
7
28.01
Operating margin%
16.51
18.03
15.84
16.38
18.30
20.07
17.94
16.89
17.61
15.86
21.96
17.61
17.25
82
25.04
Net margin%
8.84
9.68
8.40
11.22
14.09
17.04
19.16
20.61
20.91
22.73
25.54
20.61
15.56
91
18.71
P/E ratio (avg)x
34.61
29.40
27.32
23.35
19.72
17.36
17.25
15.45
14.28
13.41
6.580
15.45
18.54
90
26.30
EV/EBITx
22.24
24.68
26.62
24.52
25.27
23.27
24.38
23.71
22.20
22.35
10.41
23.27
24.05
66
4.91
FCF yield (avg)%
6.58
6.65
8.63
6.55
9.37
7.84
9.51
11.33
12.25
11.36
21.59
11.33
9.00
54
25.78
FCF margin%
12.74
14.62
13.39
13.69
16.14
13.72
14.60
14.62
11.98
11.67
20.40
13.72
13.71
73
0.583
FCF / Net incomex
1.729
1.736
1.936
2.054
2.371
2.405
2.526
2.783
3.131
2.941
1.054
2.783
2.388
68
26.09
ROIC%
16.48
18.38
17.24
19.11
21.42
22.42
23.98
24.32
21.42
19.91
2.74
22.42
20.66
14
22.30
Return on equity%
35.38
34.98
33.44
33.71
33.43
32.71
30.19
28.34
25.60
22.94
19.21
28.34
33.07
38
10.85
Return on assets%
19.62
21.62
23.28
24.51
26.39
25.57
26.03
27.35
28.49
27.16
25.63
27.16
25.80
91
45.75
EPS₹
15.82
14.64
15.13
13.77
15.42
14.47
14.59
14.81
16.94
19.06
49.27
4.34%
2.91%
—
14.72
EPS growth%
5.00
6.55
3.71
1.57
2.14
5.05
3.70
6.12
4.51
7.44
23.86
5.05
4.76
20
32.34
Bookvalue per sh₹
42.57
43.59
46.25
45.75
50.94
49.27
47.70
53.58
56.61
59.93
46.67
3.30%
3.43%
—
25.19
FCF per share₹
57.95
55.27
57.58
53.66
49.00
50.59
55.52
52.18
51.06
53.58
30.49
1.81%
(0.39%)
—
39.29
Dividend per sh₹
51.91
55.38
51.28
52.71
60.12
58.89
53.32
48.17
50.02
54.64
45.91
(1.89%)
0.80%
—
21.84
Div yield (avg)%
31.41
33.52
31.68
30.08
30.93
28.76
27.20
26.89
24.22
27.09
19.69
27.09
29.42
35
12.87
Payout ratio%
14.20
13.72
12.03
10.57
11.06
9.79
10.39
10.30
8.38
6.32
21.60
9.79
10.48
50
21.35
Shares (diluted)M
35.93
39.47
42.64
44.97
45.96
47.08
49.73
54.07
59.05
62.83
21.07
6.45%
6.40%
73
29.66
Buyback yield%
27.77
26.50
27.97
26.46
24.51
22.37
23.22
20.92
18.49
16.84
5.73
20.92
23.86
86
1.360
D/E ratiox
0.752
0.889
0.893
0.943
0.927
1.088
1.139
1.295
1.494
1.565
1.480
1.295
1.015
72
949.7
Enterprise value₹M
164.8
176.7
183.4
216.1
229.0
267.0
277.5
268.8
310.1
341.2
855.1
8.30%
7.06%
73
602.3
LT debt₹M
277.6
303.5
351.4
345.2
376.0
376.9
349.7
394.2
383.0
413.6
985.0
1.93%
4.07%
21
Revenue
₹1.168B
4.55%
1.00×
Cost of revenue
₹777.4M
4.50%
1.00×
Operating expenses
₹119.6M
4.90%
1.03×
Property and equipment
18.65%
Cash and investments
16.15%
Spread over hurdle
(1.81%)