0.266
Revenue₹B
1.303
1.330
1.336
1.326
1.354
1.359
1.354
1.400
1.429
1.427
0.292
1.06%
1.12%
30
27.13
Revenue growth%
14.12
12.89
12.63
10.43
9.21
6.54
7.77
9.21
8.66
11.57
4.29
8.66
9.82
78
14.81
Gross margin%
21.35
24.07
21.50
20.81
18.25
17.11
14.86
13.73
11.21
13.63
9.23
13.73
17.68
57
3.96
Operating margin%
2.59
3.27
3.12
1.20
0.40
0.40
0.40
0.40
2.33
4.40
11.16
0.40
1.77
91
18.97
Net margin%
0.40
1.40
3.70
3.70
5.82
3.64
3.40
1.57
3.82
3.55
14.34
3.55
3.59
36
21.20
P/E ratio (avg)x
19.45
18.81
21.61
22.65
25.35
26.85
31.82
32.66
33.42
38.17
30.97
32.66
26.10
93
10.70
EV/EBITx
9.773
9.292
8.340
9.254
9.570
9.118
9.212
9.869
9.379
8.999
36.77
9.212
9.273
64
16.26
FCF yield (avg)%
4.78
6.44
4.41
4.82
3.02
4.76
4.77
3.92
5.36
5.86
7.43
4.77
4.78
53
7.97
FCF margin%
16.37
14.79
15.52
12.62
12.82
11.13
8.69
8.53
7.82
7.38
26.15
8.53
11.87
7
0.160
FCF / Net incomex
0.625
0.691
0.792
0.825
0.857
0.856
0.878
0.868
0.831
0.835
0.841
0.856
0.833
68
12.72
ROIC%
3.38
2.11
2.46
2.58
4.47
3.93
3.97
6.32
7.27
8.22
16.77
6.32
3.95
66
9.92
Return on equity%
3.29
1.08
3.03
3.57
1.78
1.22
0.40
0.40
2.21
0.40
11.15
0.40
1.50
39
11.35
Return on assets%
10.81
8.71
8.84
6.42
5.98
4.05
4.59
1.79
0.40
2.44
29.36
2.44
5.28
44
47.35
EPS₹
48.15
48.60
49.48
50.82
59.64
65.57
72.04
75.20
75.65
83.72
48.92
7.02%
6.62%
—
19.24
EPS growth%
24.67
27.19
26.85
26.69
27.91
27.61
25.06
23.32
23.49
22.14
7.63
23.49
25.87
73
19.00
Bookvalue per sh₹
29.44
32.98
34.39
35.85
35.28
37.10
36.03
36.84
39.02
42.87
75.84
3.98%
3.58%
—
54.70
FCF per share₹
73.47
74.37
68.24
75.79
70.48
66.51
73.76
76.57
84.40
79.66
17.59
2.48%
1.70%
—
63.98
Dividend per sh₹
15.38
15.27
13.31
14.34
12.69
12.79
12.82
10.86
9.55
9.59
45.54
(5.44%)
(4.24%)
—
8.33
Div yield (avg)%
10.64
9.20
8.37
6.71
8.08
7.85
8.24
10.44
12.82
14.96
27.03
10.44
8.79
24
7.03
Payout ratio%
7.07
9.36
9.52
6.96
4.60
3.50
0.58
2.70
5.08
8.02
19.14
3.50
6.02
73
10.92
Shares (diluted)M
13.89
15.28
14.52
15.68
15.49
16.02
14.96
13.89
14.48
14.07
10.58
(1.90%)
1.49%
63
7.07
Buyback yield%
19.77
17.26
19.90
20.41
21.23
22.96
21.52
19.03
19.90
19.59
24.14
19.90
19.90
61
0.960
D/E ratiox
0.392
0.368
0.369
0.415
0.424
0.447
0.413
0.380
0.380
0.434
0.346
0.413
0.403
61
0.248
Enterprise value₹B
0.914
0.954
0.960
0.996
1.026
1.105
1.091
1.156
1.308
1.400
1.813
6.41%
5.52%
90
1.052
LT debt₹B
3.025
3.247
3.796
4.324
4.364
4.845
5.794
6.000
6.086
7.253
1.060
10.70%
10.48%
35
Revenue
₹1.427B
1.12%
1.00×
Cost of revenue
₹878.2M
0.88%
0.98×
Operating expenses
₹358.4M
1.38%
1.03×
Cash and investments
17.55%
Spread over hurdle
56.00%