1.168
Revenue₹B
1.046
1.105
1.152
1.224
1.253
1.311
1.369
1.436
1.490
1.548
1.306
4.33%
4.62%
50
20.92
Revenue growth%
23.22
24.01
22.90
22.32
20.14
18.10
15.46
18.37
20.48
22.43
22.76
18.37
21.40
56
15.40
Gross margin%
29.72
26.95
26.40
28.37
31.03
30.74
29.91
31.84
30.45
30.30
24.46
30.45
30.11
19
29.59
Operating margin%
7.65
6.02
6.32
7.33
10.22
10.54
13.29
12.21
11.80
14.51
29.12
12.21
10.38
61
28.31
Net margin%
12.38
12.80
15.03
16.45
15.59
13.76
11.58
8.91
11.90
13.67
27.55
11.90
13.23
81
31.42
P/E ratio (avg)x
26.31
25.98
27.01
25.16
25.37
28.80
32.45
33.73
38.45
42.65
36.12
33.73
27.90
73
24.10
EV/EBITx
50.72
53.82
62.05
62.03
65.17
77.50
85.36
88.55
107.0
128.0
12.01
88.55
71.34
47
26.29
FCF yield (avg)%
1.58
0.40
0.40
1.39
4.22
3.18
5.39
5.99
3.93
2.71
20.06
3.93
2.95
91
22.68
FCF margin%
22.66
21.32
22.72
24.97
23.56
21.09
18.32
16.48
14.74
13.39
29.98
16.48
21.21
28
0.416
FCF / Net incomex
2.346
2.349
2.764
2.921
3.407
4.096
4.113
4.752
5.608
6.414
1.227
4.752
3.751
56
24.34
ROIC%
19.60
17.22
19.01
19.33
18.15
15.68
18.24
17.36
16.35
18.12
22.09
17.36
18.14
38
12.05
Return on equity%
29.74
31.64
29.18
29.82
30.83
32.45
35.24
36.44
39.12
40.99
14.80
36.44
32.04
73
20.80
Return on assets%
14.33
13.82
15.33
15.26
17.50
16.89
16.89
15.94
14.44
14.32
5.33
15.94
15.30
85
16.90
EPS₹
25.98
25.61
29.90
35.86
41.11
42.84
50.95
51.96
55.19
59.24
18.71
7.58%
10.08%
—
12.14
EPS growth%
20.53
17.97
16.59
16.97
17.18
15.34
12.91
10.00
8.93
8.00
7.84
10.00
15.97
79
8.50
Bookvalue per sh₹
31.21
31.79
31.92
32.62
37.46
40.78
48.22
51.95
57.01
67.00
26.45
12.33%
8.86%
—
26.54
FCF per share₹
16.42
18.19
20.13
20.51
24.43
28.76
30.27
34.05
36.03
38.40
13.38
9.47%
9.75%
—
14.57
Dividend per sh₹
15.84
14.64
15.56
17.11
18.41
18.45
19.37
21.05
22.02
21.71
27.52
3.35%
2.49%
—
24.26
Div yield (avg)%
34.90
33.96
36.04
36.54
36.58
36.20
35.43
37.92
38.66
37.69
2.11
37.69
36.37
42
22.75
Payout ratio%
9.42
11.71
10.98
8.43
10.26
12.34
10.34
7.44
5.72
4.81
21.61
7.44
9.84
82
14.60
Shares (diluted)M
14.00
14.94
15.24
16.57
15.02
16.03
15.19
14.67
13.27
14.65
13.87
(0.50%)
0.81%
27
19.17
Buyback yield%
12.74
15.70
16.78
14.57
17.02
14.92
16.50
15.85
17.59
20.44
15.50
16.50
16.17
38
1.623
D/E ratiox
1.407
1.486
1.438
1.548
1.691
1.864
2.075
1.971
2.140
2.351
0.735
2.075
1.777
29
0.317
Enterprise value₹B
0.498
0.516
0.569
0.687
0.768
0.900
0.906
0.886
1.044
1.018
1.031
5.81%
8.14%
15
0.880
LT debt₹B
1.215
1.402
1.681
1.665
1.949
2.002
2.383
2.419
2.655
3.075
0.698
9.54%
10.35%
91
Revenue
₹1.548B
4.62%
1.00×
Cost of revenue
₹764.4M
4.35%
0.97×
Operating expenses
₹316.0M
4.69%
1.01×
Spread over hurdle
64.38%