0.571
Revenue₹B
0.753
0.788
0.840
0.875
0.929
0.977
1.033
1.103
1.177
1.262
0.601
6.32%
6.02%
58
8.31
Revenue growth%
8.15
9.48
7.59
6.26
5.06
2.60
0.79
0.62
0.40
0.40
16.85
0.62
3.83
29
16.30
Gross margin%
20.17
21.68
21.06
22.86
25.79
26.67
26.42
29.00
30.23
30.26
6.88
29.00
26.11
6
4.15
Operating margin%
8.60
9.37
6.40
9.27
8.31
11.01
11.19
9.64
9.26
11.66
16.76
11.01
9.32
50
29.34
Net margin%
23.41
21.83
23.89
21.74
18.87
19.49
18.99
19.66
21.63
19.84
16.64
19.66
20.73
31
32.82
P/E ratio (avg)x
15.54
15.12
13.39
14.65
13.31
14.06
13.81
13.29
12.85
12.25
32.95
13.29
13.60
44
31.12
EV/EBITx
24.88
21.91
23.56
22.61
20.34
17.52
18.59
18.71
16.93
14.73
10.41
17.52
19.52
23
24.87
FCF yield (avg)%
23.40
26.14
24.08
26.78
28.59
31.29
33.43
31.85
31.66
30.69
29.99
31.66
29.64
70
26.92
FCF margin%
14.40
15.79
17.28
19.69
18.86
17.80
18.98
21.29
21.86
19.39
15.51
19.39
18.92
24
0.260
FCF / Net incomex
1.483
1.423
1.254
1.320
1.257
1.093
1.133
1.189
1.138
1.082
0.353
1.133
1.221
69
26.35
ROIC%
19.11
17.03
16.23
17.03
14.40
14.07
12.52
12.32
15.25
13.87
19.52
13.87
14.83
62
28.23
Return on equity%
6.92
6.58
7.39
7.58
10.19
8.37
5.78
7.95
9.75
11.39
28.09
8.37
7.77
28
3.63
Return on assets%
6.61
6.14
6.06
7.54
6.24
8.29
9.72
6.92
4.12
6.97
4.23
6.97
6.76
78
0.05
EPS₹
0.28
0.30
0.36
0.38
0.40
0.48
0.54
0.59
0.68
0.73
0.05
13.12%
11.82%
—
16.01
EPS growth%
11.37
13.59
13.99
16.73
14.64
16.84
14.41
15.98
15.12
13.02
8.08
15.12
14.52
84
0.10
Bookvalue per sh₹
0.12
0.10
0.10
0.11
0.11
0.10
0.09
0.09
0.09
0.08
0.11
(5.39%)
(3.41%)
—
0.13
FCF per share₹
0.19
0.19
0.19
0.21
0.22
0.25
0.26
0.25
0.28
0.30
0.12
6.78%
5.70%
—
0.05
Dividend per sh₹
0.29
0.33
0.30
0.32
0.36
0.39
0.38
0.41
0.46
0.48
0.11
5.97%
6.33%
—
2.12
Div yield (avg)%
7.19
5.53
4.56
6.01
3.69
1.58
1.60
1.22
2.70
0.40
15.01
1.58
3.19
30
23.65
Payout ratio%
24.57
23.78
22.90
19.93
17.74
19.52
20.85
21.59
21.83
21.80
8.22
21.59
21.69
47
1.837
Shares (diluted)B
1.771
1.824
1.701
1.529
1.636
1.662
1.783
1.904
1.996
2.037
1.835
4.48%
1.55%
8
29.46
Buyback yield%
15.52
13.63
14.05
16.71
19.19
21.59
22.15
23.66
23.57
20.61
17.73
22.15
19.90
48
1.075
D/E ratiox
0.285
0.269
0.238
0.241
0.222
0.198
0.193
0.196
0.177
0.168
0.159
0.193
0.210
87
966.9
Enterprise value₹M
857.8
912.7
978.1
888.8
909.4
937.5
981.1
876.2
798.9
737.7
988.0
(4.10%)
(1.35%)
43
584.2
LT debt₹M
375.2
360.3
373.0
393.9
433.8
411.5
465.3
496.5
471.4
428.2
854.9
(0.26%)
2.26%
56
Revenue
₹1.262B
6.02%
1.00×
Cost of revenue
₹717.6M
6.13%
1.01×
Operating expenses
₹280.3M
6.25%
1.02×
Cash and investments
17.16%
Goodwill & intangibles
15.28%
Spread over hurdle
(3.85%)