0.576
Revenue₹B
1.030
1.123
1.205
1.302
1.402
1.528
1.667
1.829
2.021
2.196
0.595
9.38%
8.66%
24
20.47
Revenue growth%
21.32
19.69
16.93
17.92
17.53
18.80
17.78
15.37
17.12
17.96
5.24
17.78
17.85
81
26.64
Gross margin%
25.13
26.77
24.78
27.08
24.63
26.79
29.67
29.22
27.82
25.64
24.41
27.82
26.78
48
27.43
Operating margin%
15.54
16.52
17.55
16.23
17.85
15.52
14.05
14.70
14.39
16.19
27.83
14.70
15.87
66
13.96
Net margin%
16.64
17.17
16.60
19.15
19.65
16.77
15.62
14.22
12.39
10.72
16.35
14.22
16.62
31
12.01
P/E ratio (avg)x
19.67
20.40
20.73
21.04
19.50
21.45
20.48
21.80
21.97
23.26
22.18
21.80
20.88
31
12.03
EV/EBITx
8.291
8.283
8.793
9.142
8.468
9.219
9.708
9.738
9.727
10.41
10.57
9.727
9.181
44
22.13
FCF yield (avg)%
5.57
6.61
5.04
6.28
6.82
5.64
4.17
4.49
2.04
0.40
25.67
4.17
5.30
34
19.00
FCF margin%
6.78
8.14
10.35
9.95
8.89
6.76
7.46
5.50
6.83
6.24
24.85
6.76
7.14
36
0.179
FCF / Net incomex
0.499
0.475
0.473
0.530
0.604
0.601
0.658
0.685
0.695
0.679
0.410
0.679
0.603
11
2.99
ROIC%
16.37
16.05
17.84
19.52
17.14
20.03
21.77
23.96
26.75
25.21
13.95
23.96
19.77
63
25.11
Return on equity%
22.22
19.59
16.89
16.28
13.42
16.04
13.44
15.12
16.48
13.86
23.91
15.12
16.16
31
3.76
Return on assets%
30.33
31.49
30.49
33.48
32.96
32.44
32.27
32.08
32.26
33.99
20.99
32.27
32.27
55
17.00
EPS₹
11.44
11.42
11.51
11.75
11.47
12.89
13.17
15.95
17.57
17.91
18.81
9.33%
5.76%
—
7.19
EPS growth%
18.52
17.09
17.01
19.26
19.51
21.00
19.37
17.82
17.38
18.95
13.84
18.95
18.74
49
11.99
Bookvalue per sh₹
8.31
8.65
8.91
9.46
8.71
8.25
7.22
6.44
6.84
6.05
17.51
(7.03%)
(2.45%)
—
13.53
FCF per share₹
14.74
15.52
13.26
12.99
11.12
11.80
11.94
12.78
12.72
11.95
14.57
1.44%
(2.21%)
—
14.43
Dividend per sh₹
4.07
3.63
3.37
3.58
3.82
4.02
3.58
3.15
3.07
3.11
14.97
(4.01%)
(1.81%)
—
8.29
Div yield (avg)%
26.06
26.75
24.02
25.68
24.43
25.11
24.33
21.91
23.72
24.36
7.45
24.33
24.39
33
22.05
Payout ratio%
20.64
20.87
23.39
21.28
24.20
22.13
20.50
18.47
16.70
18.58
4.31
18.58
20.76
78
53.16
Shares (diluted)M
40.13
35.07
35.91
31.55
30.75
27.29
24.04
21.31
21.05
21.19
53.00
(7.18%)
(6.42%)
79
14.17
Buyback yield%
24.70
24.93
22.23
23.96
22.60
21.46
23.41
21.70
18.85
21.61
18.55
21.61
22.42
57
1.556
D/E ratiox
0.753
0.651
0.568
0.559
0.532
0.559
0.535
0.510
0.525
0.522
1.050
0.525
0.547
95
1,982
Enterprise value₹M
121.5
135.8
142.6
149.0
163.0
170.3
175.4
196.8
184.6
208.0
427.4
5.00%
6.12%
89
2.000
LT debt₹B
1.430
1.389
1.457
1.307
1.207
1.285
1.412
1.352
1.316
1.291
0.128
1.34%
(2.28%)
42
Revenue
₹2.196B
8.66%
1.00×
Cost of revenue
₹1.161B
8.33%
0.97×
Operating expenses
₹352.8M
9.39%
1.07×