1.086
Revenue₹B
0.923
0.945
0.976
0.998
1.053
1.092
1.154
1.217
1.277
1.300
1.196
4.29%
3.61%
58
26.17
Revenue growth%
7.08
7.47
4.60
7.38
7.64
8.57
7.82
8.49
8.42
7.21
12.63
8.42
7.55
75
4.19
Gross margin%
21.81
23.34
20.88
22.50
20.78
18.46
19.33
22.09
19.32
18.57
3.32
19.32
20.83
28
13.52
Operating margin%
19.94
20.85
22.71
25.45
24.46
22.41
22.71
23.04
22.20
20.50
17.89
22.41
22.56
90
22.98
Net margin%
3.51
2.71
4.57
6.75
6.23
5.51
3.88
3.86
4.51
6.81
4.83
4.51
4.54
90
35.09
P/E ratio (avg)x
8.174
7.513
6.875
6.470
6.526
6.737
6.503
6.948
6.497
7.157
29.11
6.737
6.806
90
17.47
EV/EBITx
13.98
13.38
14.56
14.55
13.59
11.95
11.46
11.26
11.02
12.07
31.39
11.46
12.72
22
27.52
FCF yield (avg)%
6.04
6.62
9.40
9.79
11.26
10.64
12.72
11.52
9.52
11.53
2.63
11.52
10.22
11
12.60
FCF margin%
22.41
20.44
23.30
25.37
28.35
27.62
28.61
29.95
32.52
35.39
28.95
29.95
27.99
19
0.883
FCF / Net incomex
0.594
0.552
0.591
0.578
0.558
0.571
0.524
0.491
0.535
0.505
0.325
0.524
0.555
8
5.63
ROIC%
2.95
4.95
2.25
2.21
4.02
4.22
6.45
7.91
7.92
6.41
27.89
6.45
4.59
30
24.82
Return on equity%
25.11
22.74
23.08
24.18
22.23
22.28
21.58
20.79
21.87
20.72
5.09
21.58
22.25
84
26.39
Return on assets%
12.77
9.88
12.51
10.90
9.67
9.95
11.25
9.70
9.88
8.56
22.23
9.88
9.92
72
5.91
EPS₹
7.88
7.49
8.16
9.48
10.18
9.48
9.62
9.50
10.31
10.91
6.18
1.41%
3.66%
—
20.74
EPS growth%
18.14
18.98
19.72
19.65
17.42
19.92
17.90
17.17
17.81
15.54
2.89
17.81
18.02
34
9.11
Bookvalue per sh₹
14.77
17.69
18.88
21.74
24.09
24.94
27.66
29.76
34.30
39.70
13.04
10.51%
11.31%
—
11.94
FCF per share₹
3.58
3.84
4.21
4.02
3.48
3.73
3.94
3.71
4.07
3.88
8.04
2.18%
0.79%
—
13.90
Dividend per sh₹
7.01
6.01
6.06
6.37
6.29
6.62
6.78
5.95
6.08
5.96
8.88
(1.06%)
(2.00%)
—
7.82
Div yield (avg)%
6.92
5.21
7.55
5.85
8.69
10.03
10.85
11.03
13.44
13.31
29.63
11.03
9.36
82
5.42
Payout ratio%
20.15
20.74
20.83
23.37
22.60
23.58
25.48
27.19
28.15
29.27
11.77
27.19
23.47
19
86.84
Shares (diluted)M
140.6
162.5
180.0
202.4
219.6
232.2
238.3
267.5
308.8
314.1
86.46
7.42%
9.50%
89
3.05
Buyback yield%
9.35
10.57
10.80
10.45
8.59
11.12
8.97
6.54
6.42
4.28
10.66
6.54
9.16
9
0.662
D/E ratiox
1.843
2.114
2.206
2.355
2.210
2.131
2.115
2.294
2.157
2.490
1.400
2.157
2.182
59
569.4
Enterprise value₹M
718.1
745.4
728.2
709.0
647.6
587.0
627.8
577.4
549.4
546.5
279.5
(3.34%)
(3.32%)
48
400.7
LT debt₹M
188.6
219.2
253.2
281.6
333.1
364.0
399.5
399.1
406.0
463.9
696.6
6.85%
8.93%
50
Revenue
₹1.300B
3.61%
1.00×
Cost of revenue
₹880.4M
3.93%
1.03×
Operating expenses
₹220.7M
3.12%
0.95×
Spread over hurdle
(7.20%)