0.791
Revenue₹B
0.597
0.657
0.700
0.747
0.800
0.879
0.947
1.041
1.122
1.242
0.838
9.20%
8.40%
40
10.13
Revenue growth%
9.72
12.64
14.34
11.38
10.36
12.68
10.20
7.59
4.96
3.85
7.46
7.59
10.28
36
10.20
Gross margin%
8.16
6.89
9.52
8.77
6.50
8.65
9.96
9.20
10.90
10.89
25.58
9.96
8.99
28
16.26
Operating margin%
10.60
13.07
12.40
13.24
13.59
13.63
12.30
9.83
11.69
9.11
2.66
11.69
12.35
21
27.34
Net margin%
11.79
11.16
10.26
8.83
7.46
6.61
7.25
7.78
10.35
12.63
28.54
7.78
9.54
70
17.10
P/E ratio (avg)x
19.92
19.28
22.31
24.18
23.65
23.01
23.12
22.78
24.51
25.82
13.65
23.12
23.07
24
34.23
EV/EBITx
37.78
40.28
44.53
46.46
50.33
55.77
50.98
54.75
51.02
54.89
10.41
54.75
50.66
91
9.17
FCF yield (avg)%
16.35
15.13
17.73
18.17
15.22
14.65
13.53
10.69
9.54
10.92
5.24
10.92
14.89
53
2.52
FCF margin%
27.72
29.25
29.11
29.07
26.22
27.28
28.85
28.75
30.63
31.29
17.03
28.85
28.96
37
0.444
FCF / Net incomex
1.522
1.529
1.462
1.379
1.309
1.248
1.213
1.081
1.111
1.152
0.508
1.152
1.278
24
12.58
ROIC%
23.49
25.73
24.43
25.31
22.90
24.19
26.65
25.01
25.32
28.07
20.45
25.32
25.16
12
3.12
Return on equity%
4.47
7.01
8.71
10.78
13.62
15.66
16.90
14.04
12.67
15.50
14.28
15.50
13.15
23
18.98
Return on assets%
22.76
25.18
25.13
22.94
25.68
24.61
24.24
25.80
27.59
28.03
12.00
25.80
25.16
30
2.05
EPS₹
0.36
0.39
0.42
0.39
0.37
0.41
0.38
0.33
0.30
0.32
2.28
(2.96%)
(2.42%)
—
13.57
EPS growth%
16.74
16.44
14.50
15.38
13.24
15.69
16.74
15.09
14.26
13.06
8.32
15.09
15.24
48
2.30
Bookvalue per sh₹
1.47
1.59
1.64
1.65
1.91
2.04
2.17
2.48
2.80
2.95
0.58
9.01%
7.64%
—
1.91
FCF per share₹
2.13
2.29
2.24
2.14
2.34
2.75
2.73
3.01
3.33
3.67
2.22
9.41%
5.90%
—
1.11
Dividend per sh₹
1.21
1.10
0.99
1.02
1.13
1.08
1.17
1.16
1.13
1.02
1.64
(2.02%)
(2.54%)
—
29.44
Div yield (avg)%
1.37
4.05
5.22
4.15
6.85
4.36
5.48
8.08
9.91
9.97
3.74
8.08
5.35
13
8.44
Payout ratio%
21.89
22.76
21.37
24.08
26.38
26.82
24.98
23.02
25.08
26.59
8.13
25.08
24.53
26
0.447
Shares (diluted)B
0.676
0.706
0.740
0.811
0.795
0.899
0.962
1.102
1.165
1.208
0.442
8.73%
7.39%
12
3.68
Buyback yield%
24.85
26.71
26.87
26.11
26.92
24.83
24.16
26.33
24.96
25.90
18.63
24.96
26.00
68
0.138
D/E ratiox
0.696
0.650
0.665
0.615
0.623
0.539
0.520
0.507
0.556
0.550
1.466
0.539
0.586
72
941.0
Enterprise value₹M
73.25
79.63
69.80
76.19
73.61
77.04
72.13
73.89
68.01
62.27
286.1
(3.29%)
(2.87%)
76
536.4
LT debt₹M
53.01
49.05
48.83
43.27
45.42
47.96
43.08
42.58
45.63
44.12
516.0
(0.58%)
(2.25%)
19
Revenue
₹1.242B
8.40%
1.00×
Cost of revenue
₹736.7M
8.40%
1.00×
Operating expenses
₹214.5M
7.87%
0.95×
Spread over hurdle
31.19%