0.158
Revenue₹B
0.530
0.566
0.610
0.671
0.724
0.802
0.876
0.931
1.017
1.118
0.174
9.08%
8.64%
19
6.48
Revenue growth%
25.29
26.53
28.72
28.64
26.21
26.41
27.60
28.26
30.12
29.30
16.05
28.26
27.93
12
12.58
Gross margin%
19.67
21.17
19.48
18.37
16.07
18.07
19.05
20.24
17.92
19.34
11.96
19.05
19.20
13
5.33
Operating margin%
10.05
9.07
10.21
13.17
14.07
12.20
12.42
12.16
11.90
9.05
4.31
12.16
12.03
30
20.17
Net margin%
20.76
18.69
17.30
17.56
17.83
18.50
19.82
21.03
22.97
20.87
6.86
20.87
19.26
36
28.84
P/E ratio (avg)x
22.21
20.17
18.60
19.62
21.08
20.65
19.32
17.78
17.54
15.86
13.42
17.78
19.47
13
36.77
EV/EBITx
41.79
44.98
45.43
50.97
54.05
50.49
48.82
50.16
48.59
48.96
17.52
48.96
48.89
14
20.16
FCF yield (avg)%
28.69
29.57
28.62
27.71
26.41
26.57
26.25
27.64
27.12
25.89
5.73
26.57
27.38
12
12.11
FCF margin%
1.74
3.77
6.17
6.69
7.95
10.15
10.59
10.65
8.37
10.47
12.30
10.47
8.16
58
0.214
FCF / Net incomex
2.131
2.489
2.754
2.831
3.270
3.735
3.878
4.210
4.117
4.296
0.995
4.117
3.503
66
18.54
ROIC%
30.05
32.60
33.83
36.23
33.76
35.37
37.08
34.21
33.05
35.11
28.58
35.11
34.02
69
26.68
Return on equity%
5.21
3.68
1.57
0.40
0.40
2.58
5.04
7.16
9.00
8.54
14.08
7.16
4.36
21
20.96
Return on assets%
5.48
2.69
0.40
0.40
0.40
0.40
0.40
3.19
5.60
4.73
3.18
3.19
1.54
95
20.14
EPS₹
14.77
15.50
16.12
16.08
16.27
16.66
16.35
17.18
14.70
14.12
20.65
(2.79%)
(0.27%)
—
28.46
EPS growth%
22.34
22.00
23.38
21.54
18.98
19.91
18.35
19.22
21.93
21.46
28.26
19.91
21.50
52
14.53
Bookvalue per sh₹
13.15
12.34
13.30
14.13
13.98
15.57
17.05
19.45
21.08
23.79
3.33
11.21%
5.55%
—
3.44
FCF per share₹
4.50
4.54
5.01
4.61
4.87
4.58
4.89
4.34
3.81
3.43
7.68
(6.81%)
(1.86%)
—
16.02
Dividend per sh₹
10.25
11.80
12.11
14.25
15.88
16.93
18.82
22.80
26.57
30.36
8.51
13.84%
12.04%
—
13.46
Div yield (avg)%
20.14
20.88
19.18
17.14
17.35
14.79
17.68
14.69
15.06
13.13
5.16
14.79
17.24
23
14.83
Payout ratio%
35.39
33.73
34.43
33.89
36.34
38.21
39.16
40.51
39.67
41.18
11.78
39.67
37.28
72
17.99
Shares (diluted)M
28.66
31.46
34.53
33.51
39.99
39.66
40.40
47.92
48.27
51.40
18.38
5.14%
6.49%
56
25.36
Buyback yield%
6.60
8.13
9.63
10.42
9.73
7.31
9.75
11.75
11.39
9.44
7.51
9.75
9.68
9
1.099
D/E ratiox
0.322
0.334
0.314
0.300
0.272
0.237
0.251
0.255
0.223
0.210
0.288
0.237
0.264
19
0.319
Enterprise value₹B
1.664
1.674
1.784
1.996
2.161
2.277
2.499
2.735
3.013
3.480
0.631
9.99%
7.58%
41
0.649
LT debt₹B
1.003
0.946
0.878
0.831
0.882
0.810
0.811
0.879
0.861
0.941
0.131
1.31%
(1.45%)
95
Revenue
₹1.118B
8.64%
1.00×
Cost of revenue
₹782.6M
8.64%
1.00×
Operating expenses
₹139.9M
9.54%
1.09×
Cash and investments
16.89%
Spread over hurdle
(9.49%)