0.535
Revenue₹B
0.799
0.837
0.880
0.950
1.013
1.069
1.158
1.250
1.336
1.443
0.554
7.34%
6.74%
29
20.25
Revenue growth%
19.64
20.17
22.60
22.74
22.44
23.18
21.83
22.08
22.84
24.46
11.75
22.84
22.52
36
12.83
Gross margin%
25.18
22.40
24.30
25.54
24.82
23.01
21.71
23.17
21.24
22.19
28.86
22.19
23.09
8
18.68
Operating margin%
27.46
25.02
27.76
27.04
25.23
22.31
23.89
21.15
22.83
21.47
11.97
22.31
24.45
18
27.95
Net margin%
22.80
24.10
21.83
18.99
21.11
21.78
23.65
21.89
24.05
25.90
7.70
23.65
22.35
73
32.33
P/E ratio (avg)x
27.33
28.14
29.96
29.35
30.25
27.89
25.87
25.32
25.37
23.97
27.41
25.37
27.61
38
36.52
EV/EBITx
18.43
16.23
17.58
16.34
14.83
13.04
11.39
11.04
10.12
10.62
13.46
11.04
13.94
59
15.65
FCF yield (avg)%
9.19
7.15
10.04
11.66
11.55
8.67
8.06
5.62
5.37
8.02
20.06
8.02
8.37
8
13.04
FCF margin%
24.96
27.57
26.98
24.94
22.34
24.04
22.63
22.62
19.94
19.49
29.06
22.62
23.33
76
0.933
FCF / Net incomex
0.894
0.868
0.788
0.714
0.718
0.793
0.706
0.626
0.606
0.653
1.001
0.653
0.716
25
20.53
ROIC%
14.48
15.35
12.36
14.60
13.31
11.45
9.15
9.79
8.96
8.47
18.10
9.15
11.91
22
8.11
Return on equity%
10.79
11.60
11.91
10.44
10.96
13.31
15.04
12.77
9.90
12.43
29.98
12.77
11.76
55
17.63
Return on assets%
15.42
17.15
14.25
13.49
10.97
8.41
6.77
6.79
5.25
7.35
7.27
6.79
9.69
77
8.83
EPS₹
25.22
21.77
19.97
16.87
16.69
14.77
13.54
12.05
12.06
12.58
9.07
(5.50%)
(6.69%)
—
3.34
EPS growth%
5.29
8.17
5.84
3.60
1.91
3.59
3.95
2.75
2.06
1.34
26.56
2.75
3.60
94
24.01
Bookvalue per sh₹
50.01
52.92
58.41
62.30
67.22
65.27
62.75
67.20
76.44
80.25
16.60
3.61%
6.39%
—
23.62
FCF per share₹
24.67
27.84
32.76
33.23
38.24
42.56
42.81
51.06
54.39
60.59
24.32
9.64%
11.14%
—
14.13
Dividend per sh₹
7.34
7.40
6.62
6.02
5.99
5.56
5.99
5.93
6.21
6.23
11.37
0.79%
(2.11%)
—
19.39
Div yield (avg)%
19.18
18.95
18.91
17.38
19.09
20.60
23.05
20.16
19.50
20.73
12.99
20.60
19.34
70
23.05
Payout ratio%
18.91
19.49
18.03
16.71
17.81
15.75
13.23
12.08
11.88
11.32
25.70
12.08
16.23
50
27.05
Shares (diluted)M
43.68
48.82
47.20
52.72
59.25
62.11
69.91
73.55
76.93
78.74
27.08
5.85%
6.16%
41
22.62
Buyback yield%
16.90
15.81
14.05
12.08
13.32
13.19
10.93
8.72
10.47
8.64
13.57
10.47
12.64
22
0.486
D/E ratiox
0.800
0.842
0.960
0.978
1.078
1.175
1.341
1.348
1.462
1.520
0.854
1.348
1.126
51
1.037
Enterprise value₹B
1.076
1.122
1.230
1.155
1.118
1.079
1.058
0.913
0.909
0.815
1.553
(6.13%)
(2.11%)
41
0.785
LT debt₹B
2.044
2.281
2.279
2.590
2.594
2.525
2.621
2.738
2.903
2.999
1.033
2.94%
4.01%
43
Revenue
₹1.443B
6.74%
1.00×
Cost of revenue
₹1.010B
6.74%
1.00×
Operating expenses
₹214.2M
5.96%
0.93×
Cash and investments
21.16%
Spread over hurdle
(4.89%)