0.699
Revenue₹B
0.962
1.010
1.042
1.098
1.145
1.190
1.232
1.260
1.322
1.377
0.760
3.75%
4.26%
30
22.96
Revenue growth%
15.77
18.31
18.61
20.14
21.60
20.92
22.36
20.63
21.55
20.52
15.84
20.92
20.57
8
6.25
Gross margin%
11.85
14.50
15.10
12.80
11.35
13.69
11.97
12.21
14.73
16.73
8.47
13.69
13.25
33
13.91
Operating margin%
12.05
12.54
14.86
12.81
15.76
16.40
17.36
19.37
20.02
21.94
22.85
19.37
16.08
57
15.06
Net margin%
21.70
21.78
19.26
19.00
20.94
22.81
22.17
21.12
19.15
20.16
5.40
21.12
21.03
84
7.732
P/E ratio (avg)x
19.51
20.62
19.10
16.69
16.18
16.00
16.34
15.32
16.11
15.47
19.25
16.00
16.26
54
33.55
EV/EBITx
22.86
23.45
25.84
28.81
27.33
30.59
34.90
34.16
39.39
44.92
8.158
34.90
29.70
54
15.70
FCF yield (avg)%
29.81
31.20
33.02
34.08
36.56
37.41
38.58
40.59
42.65
43.30
26.66
40.59
36.99
48
15.54
FCF margin%
14.50
16.48
17.58
19.35
16.45
19.31
20.99
22.36
22.38
22.88
12.64
22.36
19.33
22
1.591
FCF / Net incomex
2.824
2.711
3.166
3.088
3.014
3.030
2.978
3.026
3.282
3.470
1.418
3.030
3.028
71
16.42
ROIC%
0.96
1.61
3.71
1.60
0.40
1.56
0.40
3.04
3.38
1.71
5.77
1.71
1.60
83
11.57
Return on equity%
24.46
26.32
24.23
24.86
21.95
19.64
17.64
16.34
19.21
17.80
13.80
17.80
20.79
8
25.38
Return on assets%
3.09
3.12
1.52
3.49
3.67
2.00
2.16
1.72
1.10
2.29
6.38
2.00
2.23
88
27.08
EPS₹
20.49
23.00
25.45
25.97
26.46
25.09
27.47
30.66
29.79
27.35
29.33
0.67%
3.51%
—
7.54
EPS growth%
17.92
14.94
15.33
17.72
17.74
15.14
13.20
12.02
14.60
13.43
4.82
13.43
15.04
28
24.22
Bookvalue per sh₹
26.00
29.05
32.69
38.28
41.10
45.26
48.83
58.37
56.70
56.65
23.19
6.63%
9.85%
—
26.92
FCF per share₹
20.38
22.26
24.89
27.34
25.62
23.14
22.43
20.44
18.30
18.11
17.58
(6.70%)
(1.82%)
—
11.70
Dividend per sh₹
8.96
10.05
9.58
10.67
10.30
10.12
11.28
10.96
10.05
10.68
15.23
0.73%
2.94%
—
13.17
Div yield (avg)%
11.86
10.61
8.42
5.79
8.61
7.19
6.03
7.66
6.29
6.61
27.33
6.61
7.42
50
7.48
Payout ratio%
18.98
19.98
17.77
15.01
14.02
12.58
13.19
12.59
14.14
13.89
28.33
13.19
14.08
46
23.43
Shares (diluted)M
26.51
23.94
22.12
24.59
22.43
20.46
22.03
23.17
23.18
24.55
23.98
1.83%
(1.55%)
40
18.07
Buyback yield%
23.77
26.03
26.74
26.87
29.73
28.75
28.87
30.01
27.47
28.14
11.90
28.75
27.80
79
0.911
D/E ratiox
0.790
0.781
0.750
0.750
0.875
0.925
0.983
1.051
1.007
1.131
0.502
1.007
0.900
43
0.966
Enterprise value₹B
1.038
1.095
1.232
1.358
1.370
1.467
1.418
1.262
1.201
1.285
1.196
(1.28%)
1.54%
74
1.049
LT debt₹B
1.526
1.595
1.561
1.694
1.780
2.052
2.141
2.326
2.303
2.407
1.502
6.22%
5.10%
36
Revenue
₹1.377B
4.26%
1.00×
Cost of revenue
₹735.9M
4.03%
0.98×
Operating expenses
₹164.3M
5.22%
1.10×
Goodwill & intangibles
18.69%