0.157
Revenue₹B
1.309
1.354
1.416
1.492
1.557
1.614
1.697
1.766
1.814
1.834
0.163
3.33%
4.02%
45
11.86
Revenue growth%
12.78
12.26
10.58
9.50
9.25
8.66
10.68
8.89
10.33
11.96
26.15
10.33
10.45
24
16.22
Gross margin%
23.53
23.73
23.60
25.83
23.44
22.58
25.13
22.60
22.77
21.46
27.33
22.60
23.48
7
7.92
Operating margin%
11.93
10.24
7.81
7.60
8.70
5.71
8.46
10.07
10.94
7.95
7.43
8.46
8.58
63
9.95
Net margin%
23.86
21.43
19.73
17.14
16.36
16.29
16.15
14.62
12.01
9.82
5.72
14.62
16.32
60
37.80
P/E ratio (avg)x
29.74
29.59
26.55
24.51
26.85
25.29
26.95
25.13
24.24
22.58
18.43
25.13
25.92
62
23.66
EV/EBITx
25.02
23.98
26.40
30.02
31.80
34.06
38.64
43.82
45.46
48.43
25.07
43.82
32.93
81
18.33
FCF yield (avg)%
30.26
29.35
26.47
25.56
27.15
28.81
29.18
31.25
28.84
28.81
26.82
28.84
28.83
89
8.74
FCF margin%
3.27
0.91
1.35
0.40
0.40
0.40
0.40
0.40
2.09
2.63
10.45
0.40
0.66
30
0.677
FCF / Net incomex
1.705
1.526
1.376
1.334
1.370
1.296
1.216
1.346
1.377
1.328
0.984
1.328
1.358
93
8.14
ROIC%
0.40
0.40
0.53
0.40
0.40
0.40
0.40
0.85
0.40
3.30
18.02
0.40
0.40
15
12.80
Return on equity%
15.41
15.67
18.32
19.24
21.40
20.44
21.16
20.59
22.09
19.42
13.63
20.59
19.93
31
24.30
Return on assets%
4.15
5.16
2.45
0.40
1.58
0.40
2.26
3.98
1.85
1.81
2.41
1.85
2.06
91
10.89
EPS₹
10.40
10.48
9.63
8.29
7.48
7.18
6.84
6.95
7.24
7.27
12.18
(0.58%)
(2.89%)
—
11.69
EPS growth%
4.96
7.93
5.28
7.43
9.15
11.52
8.90
10.81
11.34
12.18
26.01
11.34
9.02
89
10.24
Bookvalue per sh₹
9.63
10.85
10.81
11.69
13.18
12.61
14.17
13.13
12.24
12.89
8.53
(0.44%)
1.92%
—
11.18
FCF per share₹
9.46
9.32
9.37
9.10
9.02
8.67
9.43
10.19
11.18
10.53
8.78
3.16%
1.40%
—
3.52
Dividend per sh₹
20.32
19.62
20.86
20.89
21.09
19.67
20.97
21.71
22.73
25.09
16.45
3.53%
1.20%
—
13.80
Div yield (avg)%
21.96
24.94
26.71
26.79
29.71
29.22
30.91
29.83
29.54
32.52
17.17
29.83
29.38
31
2.93
Payout ratio%
20.48
20.61
21.17
19.96
22.06
24.13
22.70
25.58
22.89
19.97
3.94
22.89
21.61
55
51.11
Shares (diluted)M
56.09
58.33
66.80
64.10
68.34
64.42
65.49
75.43
80.71
90.65
53.21
5.81%
4.91%
80
12.28
Buyback yield%
2.60
0.40
0.40
0.40
0.40
0.40
1.07
1.42
1.62
2.46
28.87
1.42
0.74
39
0.494
D/E ratiox
1.051
1.074
1.199
1.316
1.273
1.398
1.400
1.518
1.513
1.351
0.326
1.400
1.333
94
0.525
Enterprise value₹B
0.364
0.406
0.475
0.515
0.619
0.746
0.873
1.003
1.029
1.042
0.357
10.98%
13.20%
10
0.349
LT debt₹B
2.289
2.298
2.466
2.574
2.926
2.950
3.493
3.396
3.297
3.655
1.357
4.55%
5.54%
52
Revenue
₹1.834B
4.02%
1.00×
Cost of revenue
₹1.224B
4.03%
1.00×
Operating expenses
₹210.2M
4.45%
1.04×
Property and equipment
17.40%
Cash and investments
16.45%
Spread over hurdle
(3.22%)