0.969
Revenue₹B
0.554
0.595
0.638
0.704
0.764
0.824
0.882
0.944
1.048
1.129
1.067
8.13%
8.40%
59
29.96
Revenue growth%
12.57
10.44
12.70
13.84
11.76
12.94
15.78
17.24
17.85
18.80
25.89
17.24
13.39
76
21.01
Gross margin%
24.70
27.70
25.52
23.79
26.44
24.10
26.86
29.53
28.61
29.48
2.89
28.61
26.65
80
12.04
Operating margin%
9.10
9.89
10.27
8.76
9.05
7.98
5.99
6.03
4.74
6.71
4.78
6.03
8.37
71
2.34
Net margin%
27.82
26.08
28.31
29.36
28.85
30.55
28.43
29.78
29.97
30.53
8.67
29.97
29.10
71
37.89
P/E ratio (avg)x
20.88
24.61
24.74
25.57
26.04
30.90
36.88
36.24
41.12
46.95
30.95
36.88
28.47
75
26.89
EV/EBITx
21.59
21.29
21.77
24.05
26.74
30.72
32.72
32.06
30.39
31.09
11.23
31.09
28.56
56
14.87
FCF yield (avg)%
4.78
3.89
2.21
0.40
3.02
5.11
4.74
7.68
6.54
3.60
5.43
5.11
4.32
64
23.94
FCF margin%
7.26
4.41
3.48
4.96
4.39
6.29
9.07
6.30
4.03
1.50
17.72
6.29
4.68
15
1.598
FCF / Net incomex
1.265
1.306
1.336
1.362
1.327
1.407
1.425
1.609
1.800
2.120
1.029
1.609
1.385
47
14.91
ROIC%
34.10
32.87
31.27
33.10
34.30
35.07
35.37
36.80
37.02
39.37
22.06
36.80
34.68
11
21.10
Return on equity%
13.29
13.90
15.20
12.99
11.84
10.14
7.60
10.04
8.63
9.45
16.91
9.45
10.99
23
4.75
Return on assets%
7.64
8.84
7.99
5.73
3.99
3.05
4.93
6.44
5.04
4.59
21.34
4.93
5.39
85
2.43
EPS₹
2.41
2.18
2.07
2.24
2.38
2.22
2.14
2.34
2.05
1.89
2.53
(4.51%)
(2.50%)
—
13.42
EPS growth%
13.60
16.49
16.97
14.67
12.87
12.67
15.36
14.60
14.17
11.35
8.02
14.17
14.38
83
3.55
Bookvalue per sh₹
0.66
0.72
0.64
0.57
0.53
0.55
0.51
0.50
0.49
0.47
2.54
(2.13%)
(3.87%)
—
2.31
FCF per share₹
3.55
3.52
3.97
4.03
4.33
4.31
4.98
4.91
5.35
5.78
3.97
5.94%
6.38%
—
4.51
Dividend per sh₹
3.99
4.13
4.60
4.98
5.82
6.45
6.21
6.85
6.52
7.49
2.76
5.16%
8.22%
—
10.48
Div yield (avg)%
27.60
27.48
24.52
23.85
25.01
22.98
20.55
18.12
20.83
19.20
2.45
20.55
23.42
89
8.90
Payout ratio%
0.40
0.40
0.40
0.40
1.59
2.79
2.59
5.31
6.03
4.07
3.99
4.07
2.09
95
222.1
Shares (diluted)M
290.6
319.9
330.0
332.3
340.3
338.3
392.5
451.2
440.2
518.7
217.0
8.79%
7.86%
84
13.91
Buyback yield%
13.76
15.23
17.61
19.02
19.28
20.76
20.62
23.58
21.18
23.46
14.41
21.18
19.95
31
0.613
D/E ratiox
0.735
0.781
0.768
0.799
0.783
0.855
0.819
0.901
0.864
0.845
1.231
0.855
0.809
20
297.9
Enterprise value₹M
374.5
360.1
379.4
338.5
355.2
351.9
309.8
298.7
314.1
283.0
259.5
(4.44%)
(3.78%)
86
1.135
LT debt₹B
0.927
0.912
1.086
1.270
1.315
1.597
1.716
1.961
2.179
2.565
0.301
14.30%
11.12%
33
Revenue
₹1.129B
8.40%
1.00×
Cost of revenue
₹739.2M
8.42%
1.00×
Operating expenses
₹197.9M
8.48%
1.01×
Goodwill & intangibles
16.93%
Spread over hurdle
(5.01%)