1.385
Revenue₹B
0.700
0.756
0.808
0.858
0.910
0.988
1.073
1.154
1.263
1.362
1.502
8.39%
7.79%
84
16.97
Revenue growth%
28.59
28.82
26.84
24.77
21.94
19.83
20.58
19.79
21.83
21.26
21.43
20.58
21.89
28
11.77
Gross margin%
5.06
6.36
4.54
3.34
4.22
6.60
6.62
4.26
1.66
1.90
22.08
4.26
4.40
16
13.79
Operating margin%
5.59
8.28
10.31
11.60
12.91
15.35
13.99
13.15
11.77
13.56
12.95
13.56
12.34
94
6.29
Net margin%
8.91
9.04
6.17
4.04
4.78
2.59
0.67
2.73
5.13
3.19
24.96
2.73
4.41
28
16.76
P/E ratio (avg)x
11.75
10.04
8.864
8.661
7.661
7.007
6.528
6.362
5.426
5.257
15.43
6.362
7.334
76
14.04
EV/EBITx
16.20
17.89
20.69
20.82
21.62
26.14
26.68
26.30
26.27
25.95
14.94
26.27
23.79
78
11.43
FCF yield (avg)%
4.87
2.79
1.17
2.92
3.57
5.99
4.58
1.99
4.12
4.88
4.77
4.58
3.84
40
14.69
FCF margin%
11.49
13.81
15.05
15.27
15.12
15.88
15.42
13.86
14.88
12.08
9.63
14.88
14.97
26
1.284
FCF / Net incomex
1.641
1.538
1.413
1.558
1.562
1.657
1.894
2.015
1.850
1.925
0.841
1.894
1.649
20
13.80
ROIC%
16.54
13.86
15.23
12.94
10.47
12.43
12.82
15.75
15.78
14.07
13.10
14.07
13.97
19
23.74
Return on equity%
17.27
17.72
17.60
14.97
17.14
17.79
20.72
21.79
19.49
18.23
19.41
19.49
17.75
21
17.98
Return on assets%
19.92
22.27
19.52
20.40
17.95
20.72
23.44
22.59
21.03
20.35
23.82
21.03
20.56
22
25.67
EPS₹
29.02
26.09
27.89
29.84
33.22
31.51
34.49
36.24
33.25
37.41
28.67
2.40%
3.82%
—
21.73
EPS growth%
6.77
6.35
8.37
8.02
6.59
5.38
2.47
0.68
0.40
3.14
5.42
2.47
5.86
36
22.40
Bookvalue per sh₹
39.17
45.75
45.07
52.48
53.41
56.33
65.96
70.27
72.74
84.50
20.51
9.61%
9.41%
—
20.77
FCF per share₹
35.28
34.73
33.65
34.65
38.55
36.97
35.69
35.22
37.43
40.37
25.79
0.92%
2.04%
—
18.56
Dividend per sh₹
10.92
10.36
10.91
11.22
10.71
10.97
9.25
8.54
8.13
8.60
11.05
(4.29%)
(2.48%)
—
19.63
Div yield (avg)%
22.74
23.80
20.84
23.42
26.05
24.43
21.64
23.28
24.22
22.61
18.82
23.28
23.35
76
28.46
Payout ratio%
37.02
37.08
38.06
36.20
34.41
33.20
34.65
32.87
31.70
30.93
17.50
32.87
34.53
69
13.56
Shares (diluted)M
12.78
14.12
15.32
16.86
18.64
19.58
18.70
19.96
21.51
20.24
13.42
1.67%
5.36%
63
12.76
Buyback yield%
18.56
18.89
17.49
18.75
16.07
13.78
15.74
14.28
16.67
16.98
21.32
15.74
16.82
7
1.707
D/E ratiox
1.863
2.002
1.976
1.928
2.161
2.368
2.327
2.460
2.678
2.610
1.624
2.460
2.244
86
1,246
Enterprise value₹M
372.6
418.2
410.1
473.9
502.6
471.0
499.2
471.6
543.7
620.8
247.3
4.32%
4.89%
10
1.009
LT debt₹B
2.243
2.390
2.496
2.495
2.312
2.374
2.525
2.632
2.510
2.532
0.847
1.83%
1.63%
43
Revenue
₹1.362B
7.79%
1.00×
Cost of revenue
₹953.4M
7.91%
1.01×
Operating expenses
₹208.2M
7.57%
0.98×
Cash and investments
19.65%
Spread over hurdle
(12.66%)