0.736
Revenue₹B
0.864
0.881
0.914
0.951
0.944
0.963
0.968
0.988
1.003
1.013
0.787
1.42%
1.93%
20
5.32
Revenue growth%
26.50
26.71
28.28
30.82
30.30
30.59
29.40
29.02
31.33
29.29
5.31
29.40
29.34
61
18.60
Gross margin%
13.03
10.31
7.56
7.26
9.07
8.07
9.38
8.97
11.82
14.02
21.08
9.38
9.22
95
21.68
Operating margin%
4.99
3.34
1.83
1.57
0.40
1.95
0.40
0.40
1.40
0.40
6.68
0.40
1.48
81
26.17
Net margin%
16.90
14.15
11.25
9.29
10.18
12.62
13.04
13.82
12.87
10.05
9.78
12.87
12.74
10
15.40
P/E ratio (avg)x
35.91
40.74
37.04
37.92
40.26
36.49
37.36
35.03
32.70
29.80
33.19
35.03
36.76
31
31.56
EV/EBITx
22.80
25.37
25.31
23.95
26.00
26.41
29.82
28.16
28.63
28.45
9.681
28.45
26.21
8
17.09
FCF yield (avg)%
13.35
15.09
17.54
18.13
17.16
15.48
17.84
15.13
15.20
14.84
7.69
15.20
15.34
49
12.11
FCF margin%
13.66
13.85
15.89
13.82
16.03
18.03
19.41
21.59
18.69
21.53
2.10
19.41
17.03
33
1.428
FCF / Net incomex
1.127
1.087
0.948
0.858
0.771
0.749
0.804
0.697
0.605
0.606
0.402
0.697
0.787
92
15.22
ROIC%
15.39
13.93
13.17
10.35
12.00
14.83
13.32
11.27
11.99
12.75
25.17
12.75
12.96
29
26.75
Return on equity%
33.21
35.69
33.77
35.36
36.80
37.52
35.64
33.48
31.22
33.56
14.90
33.56
34.57
27
7.65
Return on assets%
29.88
27.80
27.90
30.35
27.96
25.34
27.18
29.59
31.93
30.73
21.39
29.59
28.77
7
30.47
EPS₹
47.99
50.19
60.19
70.95
79.21
95.41
101.74
110.25
119.23
144.17
32.54
12.73%
13.16%
—
21.87
EPS growth%
15.19
15.17
15.53
15.06
14.21
16.48
17.01
17.17
19.09
16.53
22.81
17.01
16.01
75
18.49
Bookvalue per sh₹
46.63
43.20
37.36
35.83
31.85
31.32
28.06
25.82
26.80
24.31
15.12
(5.26%)
(6.42%)
—
18.23
FCF per share₹
40.23
39.19
36.39
39.37
38.67
37.24
33.10
30.80
32.53
32.12
13.55
(3.64%)
(3.29%)
—
44.28
Dividend per sh₹
25.17
26.09
28.54
27.02
25.82
27.16
29.45
32.35
36.40
35.71
21.49
6.70%
2.85%
—
23.09
Div yield (avg)%
1.73
0.40
0.40
0.40
0.40
0.95
2.74
3.12
0.40
0.40
17.32
0.95
0.40
15
4.68
Payout ratio%
19.41
20.80
20.57
23.45
23.69
22.29
21.37
22.87
21.83
19.19
17.60
21.83
21.60
61
8.959
Shares (diluted)M
10.97
12.49
13.51
13.20
14.50
15.38
16.51
17.19
18.81
21.56
8.849
8.26%
8.45%
69
29.07
Buyback yield%
4.31
1.56
3.84
2.81
2.59
0.48
3.14
2.04
4.08
1.35
6.83
2.04
2.70
79
1.578
D/E ratiox
0.398
0.447
0.513
0.547
0.590
0.598
0.685
0.665
0.715
0.786
0.971
0.685
0.594
70
107.4
Enterprise value₹M
605.3
560.0
575.7
624.4
589.5
651.2
613.4
631.8
634.3
708.6
530.9
3.75%
0.31%
43
0.229
LT debt₹B
0.904
1.018
1.096
1.280
1.369
1.369
1.449
1.432
1.461
1.712
0.475
4.58%
7.43%
58
Revenue
₹1.013B
1.93%
1.00×
Cost of revenue
₹571.3M
1.80%
0.99×
Operating expenses
₹201.9M
2.37%
1.04×
Goodwill & intangibles
19.62%
Spread over hurdle
(3.34%)