0.737
Revenue₹B
0.940
0.963
0.963
0.957
0.965
0.958
0.953
0.963
0.976
1.003
0.769
0.79%
0.56%
18
27.20
Revenue growth%
8.46
8.13
11.01
13.18
15.46
16.64
15.82
18.09
18.41
17.23
24.61
17.23
15.64
56
16.82
Gross margin%
8.22
7.75
5.61
5.71
7.03
6.60
4.59
4.37
3.69
0.76
5.34
4.37
5.66
31
21.12
Operating margin%
30.29
30.34
31.79
33.86
36.59
33.75
36.42
35.99
38.20
39.83
8.49
36.42
34.92
49
22.32
Net margin%
11.08
8.37
10.95
9.07
8.61
7.21
7.95
7.08
7.20
5.29
8.64
7.20
8.16
40
15.00
P/E ratio (avg)x
23.02
27.67
32.81
37.88
43.02
42.67
49.83
51.41
55.10
60.76
29.16
51.41
42.84
63
34.99
EV/EBITx
31.28
35.17
32.20
30.55
33.76
38.99
36.60
36.06
40.19
45.59
27.71
38.99
35.62
91
18.41
FCF yield (avg)%
9.24
11.04
8.43
7.26
4.63
3.24
0.50
0.40
0.40
0.40
5.98
0.40
3.94
48
22.32
FCF margin%
1.50
2.76
4.64
4.54
4.60
7.06
6.79
7.83
5.41
3.15
11.75
6.79
4.62
69
0.468
FCF / Net incomex
0.143
0.150
0.145
0.136
0.149
0.164
0.173
0.194
0.219
0.233
0.179
0.194
0.157
90
12.11
ROIC%
2.13
4.01
3.71
3.40
1.04
2.16
4.88
7.15
4.51
4.50
2.26
4.51
3.86
54
21.55
Return on equity%
17.44
17.56
19.19
17.03
15.37
16.77
18.94
17.69
14.79
11.79
27.90
16.77
17.23
47
5.85
Return on assets%
16.77
16.02
18.19
19.84
19.40
20.35
20.64
23.48
23.08
21.74
6.54
21.74
20.10
31
5.99
EPS₹
7.93
9.11
10.66
11.95
12.38
12.49
13.65
15.11
17.37
16.92
6.17
6.45%
7.79%
—
20.48
EPS growth%
14.08
15.92
16.50
15.25
14.31
13.47
11.63
13.84
14.63
12.05
10.23
13.47
14.20
37
6.15
Bookvalue per sh₹
4.81
5.77
6.53
7.75
7.54
9.11
9.40
9.77
10.37
10.22
3.40
6.26%
7.87%
—
1.94
FCF per share₹
5.60
5.85
6.32
5.41
5.51
5.44
4.82
4.66
4.26
4.39
4.50
(4.41%)
(2.18%)
—
1.60
Dividend per sh₹
10.55
12.81
13.93
14.71
15.78
15.90
16.92
20.39
20.69
24.95
5.58
9.59%
9.34%
—
26.47
Div yield (avg)%
11.17
8.25
5.87
6.01
5.32
7.09
4.21
6.91
8.52
7.99
8.66
7.09
7.00
76
18.70
Payout ratio%
2.78
2.67
4.83
4.83
1.95
3.26
2.41
0.40
0.40
2.18
28.85
2.18
2.54
80
63.60
Shares (diluted)M
95.94
101.1
97.91
107.5
118.3
129.4
141.4
150.8
170.3
184.6
64.27
9.31%
8.11%
45
9.09
Buyback yield%
8.19
7.44
6.46
8.00
9.12
10.78
10.10
8.85
8.16
9.19
5.93
9.19
8.52
49
0.878
D/E ratiox
1.564
1.808
1.827
1.840
2.006
2.191
2.379
2.411
2.605
2.758
1.154
2.411
2.098
39
0.860
Enterprise value₹B
1.235
1.361
1.409
1.411
1.635
1.620
1.744
1.778
1.750
2.037
0.370
4.50%
4.69%
24
435.1
LT debt₹M
510.0
559.8
634.8
732.6
742.0
698.5
649.9
703.7
774.3
837.7
792.7
2.45%
6.57%
55
Revenue
₹1.003B
0.56%
1.00×
Cost of revenue
₹572.0M
0.71%
1.01×
Operating expenses
₹194.5M
0.38%
0.98×
Property and equipment
18.43%
Goodwill & intangibles
16.37%
Return on capital
133.04%
Spread over hurdle
120.96%