0.751
Revenue₹B
1.105
1.175
1.243
1.363
1.460
1.557
1.680
1.816
1.943
2.069
0.769
7.22%
7.54%
52
15.62
Revenue growth%
2.69
2.31
0.81
2.15
0.53
0.59
0.40
0.40
0.73
0.40
22.92
0.40
0.66
40
15.48
Gross margin%
0.40
1.38
3.43
1.42
4.41
2.56
3.65
3.50
2.18
4.15
22.02
3.50
3.00
93
22.12
Operating margin%
30.83
31.68
29.39
29.89
27.83
30.49
28.25
26.53
24.04
24.92
4.38
26.53
28.82
46
12.78
Net margin%
5.96
8.10
7.44
9.93
9.62
7.90
10.37
12.44
10.68
12.38
18.90
10.68
9.78
56
31.38
P/E ratio (avg)x
31.97
31.53
31.88
31.81
35.51
40.18
47.21
53.90
59.24
65.23
7.387
53.90
37.84
60
14.01
EV/EBITx
29.65
28.96
31.43
31.65
29.64
31.32
27.75
30.44
30.92
33.37
19.32
30.92
30.68
28
28.19
FCF yield (avg)%
27.71
28.24
29.10
30.93
28.28
27.37
28.58
26.44
23.85
24.34
13.40
26.44
27.97
30
26.18
FCF margin%
10.69
9.92
11.90
13.81
13.19
12.32
13.07
12.85
10.23
11.68
14.55
12.32
12.11
33
0.431
FCF / Net incomex
1.205
1.247
1.274
1.292
1.469
1.409
1.451
1.644
1.803
1.706
1.253
1.644
1.430
67
9.65
ROIC%
4.66
4.49
2.17
0.40
0.40
0.40
0.40
0.40
0.40
0.40
25.24
0.40
0.40
51
11.79
Return on equity%
15.82
13.68
13.72
16.72
17.38
15.58
17.71
18.79
17.79
18.46
12.28
17.79
17.05
69
7.43
Return on assets%
15.33
15.79
18.55
15.98
17.75
19.63
17.07
19.44
21.16
21.11
19.51
19.63
18.15
48
5.36
EPS₹
3.49
3.67
3.80
3.95
3.87
3.61
3.26
3.54
3.33
3.21
5.56
(3.67%)
(2.30%)
—
19.17
EPS growth%
11.05
13.42
16.32
17.44
20.25
18.73
16.47
13.94
16.16
15.92
11.15
16.16
16.24
79
4.51
Bookvalue per sh₹
6.98
8.37
9.31
11.19
11.68
11.41
11.74
12.68
14.07
16.79
2.67
7.51%
9.82%
—
5.62
FCF per share₹
5.16
5.26
5.17
5.58
5.58
4.89
4.99
5.46
6.06
6.46
1.51
2.96%
2.18%
—
3.22
Dividend per sh₹
2.71
2.83
2.66
2.99
2.97
3.15
3.59
3.55
3.64
3.41
1.87
2.81%
3.78%
—
2.49
Div yield (avg)%
6.44
8.80
6.38
5.61
3.68
2.17
4.59
1.86
1.63
0.84
12.64
1.86
4.13
78
20.04
Payout ratio%
28.04
28.83
30.59
30.46
28.55
30.61
29.59
26.62
28.20
27.24
27.77
28.20
28.69
76
143.4
Shares (diluted)M
200.1
211.8
227.6
258.7
288.2
286.2
306.1
316.0
311.9
325.3
143.9
2.45%
5.32%
83
9.12
Buyback yield%
19.45
18.78
19.26
19.85
17.35
19.17
16.88
16.41
16.39
19.17
24.98
16.88
18.97
73
1.307
D/E ratiox
0.575
0.624
0.656
0.672
0.650
0.678
0.688
0.700
0.692
0.751
0.881
0.692
0.675
20
1,800
Enterprise value₹M
544.6
472.0
431.8
447.7
438.9
452.3
494.6
498.8
537.2
546.2
370.9
4.47%
(1.05%)
23
1,338
LT debt₹M
520.2
565.3
513.2
471.5
491.2
526.0
500.8
550.8
522.5
567.2
595.3
2.92%
0.66%
34
Revenue
₹2.069B
7.54%
1.00×
Cost of revenue
₹1.404B
7.85%
1.03×
Operating expenses
₹472.0M
7.10%
0.96×
Goodwill & intangibles
20.11%
Spread over hurdle
(11.46%)