0.343
Revenue₹B
0.810
0.867
0.921
0.964
1.010
1.085
1.172
1.259
1.326
1.396
0.380
6.69%
6.24%
37
13.01
Revenue growth%
17.45
18.72
19.98
19.85
20.95
23.47
24.09
23.08
20.80
21.14
15.67
23.08
20.88
45
24.24
Gross margin%
22.62
21.59
21.81
24.65
27.63
28.74
26.84
26.33
28.58
29.64
19.78
28.58
26.58
72
23.68
Operating margin%
28.78
29.91
29.62
27.70
25.87
27.18
27.64
29.34
27.88
25.11
7.29
27.64
27.79
91
3.75
Net margin%
2.67
4.94
5.06
2.13
2.44
1.95
2.05
1.86
1.47
0.40
28.20
1.86
2.09
20
30.26
P/E ratio (avg)x
26.87
28.53
31.69
34.96
33.91
33.72
31.91
30.63
33.46
37.12
7.524
33.46
32.69
37
33.27
EV/EBITx
27.32
29.62
29.40
28.64
32.57
38.39
44.76
45.91
50.39
53.14
7.575
45.91
35.48
50
20.51
FCF yield (avg)%
9.95
9.34
9.72
11.62
9.87
12.29
11.01
10.70
11.14
11.08
12.28
11.08
10.86
48
27.96
FCF margin%
0.88
0.40
1.67
2.26
3.94
4.11
4.55
4.85
3.51
1.10
12.51
4.11
2.88
25
0.468
FCF / Net incomex
1.014
1.161
1.107
1.080
1.127
1.230
1.149
1.188
1.237
1.379
0.155
1.230
1.155
85
28.33
ROIC%
27.30
29.11
27.41
29.54
28.80
30.73
28.04
26.44
23.52
20.66
22.34
26.44
27.73
61
3.15
Return on equity%
28.40
30.24
27.59
27.87
30.08
31.02
33.02
31.03
28.45
29.46
19.62
31.02
29.77
78
24.98
Return on assets%
18.35
17.31
19.04
17.50
19.08
17.51
17.90
16.24
16.00
15.01
12.21
16.24
17.50
90
41.95
EPS₹
16.73
16.21
16.75
17.09
18.31
20.41
23.10
25.35
24.46
24.73
42.80
6.20%
5.30%
—
12.11
EPS growth%
21.06
22.12
20.57
17.91
18.16
15.63
14.70
13.84
15.47
15.03
11.10
15.03
16.77
59
16.32
Bookvalue per sh₹
31.32
32.87
34.84
41.55
49.31
59.01
62.11
60.76
61.13
66.05
44.35
6.02%
7.92%
—
10.16
FCF per share₹
11.27
12.89
13.57
13.69
15.22
16.09
18.10
18.36
18.67
20.34
23.49
5.97%
7.31%
—
7.32
Dividend per sh₹
15.91
17.33
16.73
16.34
18.08
17.03
16.10
17.96
18.11
17.39
26.82
(0.77%)
1.53%
—
23.77
Div yield (avg)%
17.14
15.82
13.83
11.63
13.89
11.32
9.42
9.09
9.15
8.57
27.36
9.15
11.48
80
28.75
Payout ratio%
2.62
5.53
2.78
1.99
2.72
2.96
4.93
5.92
5.46
3.39
20.57
4.93
3.17
83
16.51
Shares (diluted)M
16.48
18.22
21.58
21.05
23.06
24.79
29.40
34.12
37.91
36.24
15.97
9.46%
7.71%
11
14.58
Buyback yield%
21.02
23.68
22.70
19.91
19.30
17.80
17.72
19.62
19.49
20.67
29.05
19.49
19.77
23
1.528
D/E ratiox
0.577
0.566
0.557
0.540
0.521
0.517
0.493
0.539
0.525
0.512
0.168
0.517
0.532
10
0.253
Enterprise value₹B
0.768
0.833
0.971
0.977
1.024
1.222
1.282
1.414
1.473
1.668
0.579
10.26%
8.34%
11
0.775
LT debt₹B
0.130
0.116
0.125
0.136
0.128
0.140
0.136
0.132
0.140
0.156
1.335
4.01%
2.10%
79
Revenue
₹1.396B
6.24%
1.00×
Cost of revenue
₹977.0M
6.24%
1.00×
Operating expenses
₹220.2M
6.84%
1.06×
Goodwill & intangibles
17.32%
Property and equipment
14.32%
Spread over hurdle
(10.46%)