0.239
Revenue₹B
0.644
0.691
0.716
0.760
0.790
0.836
0.865
0.919
0.976
1.006
0.251
4.97%
4.80%
56
2.20
Revenue growth%
0.51
0.84
1.15
2.39
5.39
2.72
5.61
6.53
8.61
8.82
7.70
6.53
4.05
7
24.73
Gross margin%
2.41
0.40
0.40
0.40
0.40
1.09
3.48
6.24
4.51
5.42
2.57
4.51
1.75
11
29.44
Operating margin%
15.79
18.48
16.19
18.46
17.71
20.70
18.65
16.99
14.37
12.96
20.00
16.99
17.35
43
19.99
Net margin%
29.62
29.64
32.02
32.21
34.29
35.00
37.51
35.88
38.22
37.18
27.58
37.18
34.65
36
15.70
P/E ratio (avg)x
60.97
62.83
69.07
81.41
80.26
81.22
81.24
79.22
88.05
106.2
18.67
81.24
80.74
23
35.29
EV/EBITx
14.40
13.06
13.69
13.92
12.92
11.80
11.37
12.77
14.46
13.41
21.74
12.77
13.23
45
20.90
FCF yield (avg)%
0.40
0.45
1.68
2.14
2.08
4.68
2.36
1.64
4.37
4.50
10.87
4.37
2.11
85
24.85
FCF margin%
6.48
3.75
6.00
8.77
11.02
10.03
9.77
9.94
7.73
5.38
25.40
9.77
8.25
66
1.408
FCF / Net incomex
0.846
0.922
1.062
1.149
1.112
1.055
1.025
1.167
1.256
1.360
1.573
1.167
1.087
69
5.31
ROIC%
20.33
18.44
16.40
17.88
15.54
15.04
15.63
13.18
15.53
13.23
18.31
15.04
15.59
64
18.41
Return on equity%
19.09
22.07
20.26
19.02
20.10
22.50
22.42
21.05
23.86
25.06
16.33
22.50
21.56
85
5.45
Return on assets%
18.65
19.85
18.68
17.69
16.27
17.43
18.84
18.98
20.99
20.31
15.91
18.98
18.76
31
26.87
EPS₹
20.90
19.74
18.57
20.16
19.76
19.06
18.13
17.96
19.84
18.18
28.25
(1.65%)
(1.50%)
—
2.57
EPS growth%
16.21
17.04
14.38
15.36
17.98
17.42
15.81
18.32
17.00
16.93
22.77
17.00
16.96
53
12.25
Bookvalue per sh₹
20.05
23.19
24.40
24.24
27.64
28.38
31.70
33.88
35.88
38.15
5.47
6.66%
7.38%
—
11.88
FCF per share₹
28.23
29.70
32.57
30.58
34.82
37.37
42.37
44.85
47.87
54.06
3.80
9.20%
7.45%
—
8.20
Dividend per sh₹
28.72
32.69
31.86
33.38
33.73
33.83
34.08
33.67
35.61
38.63
14.97
2.75%
4.12%
—
24.72
Div yield (avg)%
7.65
9.31
7.50
5.16
7.65
9.52
11.83
10.44
10.71
7.74
5.05
10.44
8.53
60
22.42
Payout ratio%
28.38
30.99
28.21
27.33
25.75
24.28
21.75
21.44
20.07
19.30
23.13
21.44
25.01
28
32.78
Shares (diluted)M
40.63
43.37
39.51
41.32
42.13
40.07
39.21
38.49
35.19
35.40
31.20
(3.42%)
(1.53%)
64
28.05
Buyback yield%
32.93
29.94
27.57
29.23
30.80
30.31
28.40
30.11
32.17
32.97
6.65
30.31
30.21
36
0.851
D/E ratiox
0.862
0.902
0.888
0.820
0.895
0.885
0.784
0.777
0.683
0.600
0.491
0.777
0.841
15
636.4
Enterprise value₹M
904.4
782.1
754.8
702.4
684.1
646.3
549.7
488.2
425.5
380.2
331.2
(11.08%)
(7.78%)
55
367.4
LT debt₹M
640.6
662.1
694.3
703.3
650.9
589.3
542.4
496.5
508.6
539.6
804.0
(3.68%)
(2.36%)
63
Revenue
₹1.006B
4.80%
1.00×
Cost of revenue
₹512.3M
5.00%
1.02×
Operating expenses
₹174.6M
4.39%
0.96×
Goodwill & intangibles
16.29%
Spread over hurdle
79.72%