0.750
Revenue₹B
0.791
0.801
0.828
0.865
0.887
0.919
0.972
0.994
1.030
1.066
0.798
3.75%
3.46%
12
20.26
Revenue growth%
26.84
24.92
27.55
26.68
26.10
25.52
23.68
25.15
23.74
24.61
5.95
24.61
25.34
62
28.11
Gross margin%
18.16
15.88
17.26
15.89
15.16
15.01
12.45
13.08
14.56
11.96
10.09
13.08
15.09
88
7.30
Operating margin%
10.32
11.73
10.15
10.24
10.10
11.49
12.67
14.51
15.70
16.38
23.95
14.51
11.61
40
2.65
Net margin%
3.96
2.54
4.51
4.28
7.07
9.66
8.22
9.35
10.08
9.27
11.41
9.35
7.64
92
13.96
P/E ratio (avg)x
20.57
17.76
18.50
19.44
21.21
22.47
21.94
21.46
19.08
20.06
33.75
21.46
20.32
79
10.89
EV/EBITx
21.46
20.88
21.17
21.78
23.09
25.06
22.71
25.69
28.17
30.89
32.81
25.69
22.90
29
28.38
FCF yield (avg)%
2.39
0.48
0.64
0.40
0.40
0.40
0.54
0.40
3.08
1.12
20.18
0.54
0.51
46
29.69
FCF margin%
13.82
13.05
15.79
16.95
18.14
16.78
18.79
17.69
19.35
17.81
26.86
17.81
17.32
62
1.705
FCF / Net incomex
2.438
2.791
2.952
3.252
3.871
4.267
4.555
5.550
5.839
6.270
0.595
5.550
4.069
13
29.50
ROIC%
6.90
7.32
7.34
8.09
7.64
9.26
11.09
13.34
14.87
16.63
26.29
13.34
8.68
88
28.88
Return on equity%
27.22
28.98
26.25
24.66
24.26
21.58
19.54
17.03
16.35
17.24
18.16
17.24
22.92
86
4.05
Return on assets%
26.86
28.16
29.57
31.90
29.13
29.76
32.00
30.32
30.81
29.95
22.22
30.32
29.86
89
1.13
EPS₹
0.37
0.36
0.38
0.37
0.40
0.39
0.39
0.34
0.30
0.26
1.24
(8.38%)
(3.05%)
—
21.48
EPS growth%
19.41
20.19
19.23
18.62
20.57
18.03
18.54
16.94
18.39
20.56
23.14
18.39
18.92
55
0.58
Bookvalue per sh₹
0.39
0.37
0.34
0.32
0.31
0.33
0.31
0.32
0.32
0.29
1.27
(1.77%)
(3.76%)
—
0.77
FCF per share₹
1.05
1.13
1.27
1.31
1.37
1.41
1.67
1.75
1.97
2.16
0.59
9.61%
9.11%
—
0.45
Dividend per sh₹
1.23
1.24
1.32
1.24
1.39
1.46
1.51
1.46
1.67
1.78
1.50
5.17%
5.14%
—
25.39
Div yield (avg)%
17.68
18.82
16.60
14.75
15.08
14.18
15.11
12.90
12.00
10.02
22.82
12.90
14.91
28
25.94
Payout ratio%
27.62
27.44
24.87
26.00
25.28
27.38
27.56
25.58
27.20
26.60
26.25
27.20
26.90
65
0.234
Shares (diluted)B
0.344
0.407
0.454
0.547
0.599
0.656
0.795
0.865
0.969
1.123
0.230
13.38%
14.50%
10
10.81
Buyback yield%
18.93
18.36
15.72
14.74
13.68
13.89
14.79
14.48
16.82
16.03
26.39
14.79
15.26
82
0.806
D/E ratiox
1.321
1.437
1.584
1.507
1.624
1.594
1.545
1.514
1.419
1.335
0.146
1.514
1.511
20
332.8
Enterprise value₹M
131.3
134.7
131.8
132.7
130.0
131.1
152.0
155.2
147.8
161.4
375.3
4.42%
1.87%
71
608.5
LT debt₹M
304.2
324.3
327.5
300.4
295.7
283.5
308.2
309.3
279.9
272.3
511.6
(1.64%)
(2.17%)
95
Revenue
₹1.066B
3.46%
1.00×
Cost of revenue
₹738.7M
3.36%
0.99×
Operating expenses
₹143.1M
3.07%
0.96×
Spread over hurdle
(1.07%)