0.185
Revenue₹B
0.626
0.672
0.733
0.774
0.831
0.872
0.939
1.021
1.106
1.178
0.205
7.22%
7.21%
77
8.34
Revenue growth%
4.96
3.54
5.95
4.14
3.88
4.93
2.06
3.37
5.06
2.43
4.26
3.37
4.01
37
8.19
Gross margin%
26.76
26.56
23.70
26.57
25.34
26.36
27.28
24.74
22.54
23.89
5.68
24.74
25.85
20
2.24
Operating margin%
12.20
14.95
12.22
14.33
14.21
16.78
18.30
17.64
20.37
21.97
6.91
18.30
15.86
9
11.17
Net margin%
23.21
23.16
26.10
25.39
25.05
25.27
27.72
24.83
24.72
25.89
14.38
25.27
25.16
92
10.19
P/E ratio (avg)x
31.86
34.30
37.23
43.64
44.01
51.44
52.36
56.07
57.20
59.31
23.62
56.07
47.73
43
28.32
EV/EBITx
26.19
31.47
35.14
38.94
38.78
43.17
49.22
57.04
61.90
68.70
10.31
57.04
41.05
9
15.96
FCF yield (avg)%
11.21
9.46
7.37
9.67
9.55
10.23
10.04
12.76
10.90
7.95
18.21
10.23
9.85
47
22.94
FCF margin%
12.44
11.55
12.33
9.52
11.78
11.81
11.44
12.29
10.91
13.25
29.86
11.81
11.79
60
1.114
FCF / Net incomex
1.072
1.067
0.984
0.944
0.962
1.035
1.161
1.073
1.050
1.050
0.887
1.050
1.050
72
20.75
ROIC%
31.10
29.76
27.46
24.96
24.62
25.27
22.99
22.70
24.50
24.32
10.39
24.32
24.79
93
3.63
Return on equity%
17.89
19.02
18.11
18.69
19.16
16.34
13.91
11.80
10.93
9.69
10.31
11.80
17.12
23
7.69
Return on assets%
4.91
7.20
5.07
5.95
3.38
6.33
3.42
5.54
6.55
8.22
18.40
6.33
5.74
19
24.04
EPS₹
8.57
8.75
7.86
7.12
7.96
7.29
8.09
8.70
8.98
8.97
25.70
2.42%
(0.25%)
—
6.82
EPS growth%
22.05
22.00
22.20
23.41
24.12
27.04
26.19
28.47
26.63
26.46
9.14
26.63
25.15
30
22.97
Bookvalue per sh₹
15.10
14.92
14.72
15.55
16.48
17.03
16.53
17.95
15.69
15.58
19.09
(1.12%)
0.28%
—
9.46
FCF per share₹
14.06
14.88
16.20
15.40
16.63
18.67
19.58
20.81
21.14
22.91
6.47
6.62%
5.78%
—
5.20
Dividend per sh₹
8.92
10.43
10.17
11.83
12.16
13.04
12.73
13.20
14.18
14.18
15.85
3.11%
5.67%
—
26.18
Div yield (avg)%
6.48
5.52
6.82
7.68
6.00
4.08
6.66
9.52
7.20
4.65
19.71
6.66
6.57
10
9.75
Payout ratio%
26.84
24.43
23.95
21.24
22.84
20.22
20.81
23.27
22.88
22.22
29.28
22.22
22.86
77
32.11
Shares (diluted)M
33.08
38.05
40.48
38.10
40.34
43.57
41.85
47.37
47.89
52.31
31.96
5.33%
5.10%
30
27.29
Buyback yield%
25.30
23.60
20.66
19.47
17.65
14.87
14.71
13.21
13.20
12.54
20.64
13.21
16.26
13
1.646
D/E ratiox
0.345
0.381
0.377
0.406
0.374
0.353
0.369
0.329
0.365
0.368
1.083
0.365
0.369
62
697.5
Enterprise value₹M
644.3
614.8
584.4
604.0
672.8
698.1
678.3
687.2
762.1
785.0
287.4
3.13%
1.56%
37
466.7
LT debt₹M
540.0
561.1
506.3
466.7
474.4
478.2
469.8
440.8
451.6
397.9
498.8
(3.45%)
(4.18%)
30
Revenue
₹1.178B
7.21%
1.00×
Cost of revenue
₹788.5M
7.01%
0.98×
Operating expenses
₹229.8M
7.84%
1.06×
Goodwill & intangibles
14.78%
Spread over hurdle
(6.70%)