1.667
Revenue₹B
1.187
1.199
1.224
1.212
1.225
1.250
1.240
1.282
1.314
1.318
1.738
1.48%
1.32%
76
12.21
Revenue growth%
25.03
26.81
28.87
29.50
27.38
28.40
25.67
22.93
20.40
20.93
5.20
22.93
26.24
8
24.09
Gross margin%
21.71
22.56
21.58
22.46
21.40
18.70
19.04
17.73
17.54
19.92
20.15
18.70
20.66
22
27.70
Operating margin%
17.32
19.96
17.37
16.00
18.45
20.11
20.83
22.34
23.19
25.36
7.97
22.34
20.04
65
10.96
Net margin%
15.62
14.75
12.61
10.83
7.98
6.31
5.88
3.42
3.39
1.87
21.15
3.42
7.15
37
15.96
P/E ratio (avg)x
13.16
12.87
13.75
15.54
17.36
16.83
18.64
18.02
18.04
19.57
37.23
18.04
17.09
50
21.07
EV/EBITx
9.338
8.501
7.661
8.562
8.565
9.452
9.400
9.449
9.994
9.981
26.06
9.452
9.369
56
13.13
FCF yield (avg)%
11.84
11.54
10.95
11.39
9.28
8.92
6.14
6.21
6.83
8.35
20.63
6.83
9.10
91
13.66
FCF margin%
5.53
2.79
5.43
6.38
8.08
10.56
11.54
8.69
10.48
12.11
3.69
10.56
8.38
51
0.858
FCF / Net incomex
0.124
0.134
0.134
0.145
0.165
0.181
0.185
0.209
0.219
0.233
0.445
0.209
0.173
59
21.42
ROIC%
20.13
22.00
21.15
18.17
18.05
15.50
17.97
20.46
17.86
18.00
25.21
17.97
18.11
89
16.95
Return on equity%
5.12
6.24
8.55
10.33
7.88
6.20
3.43
2.70
2.16
4.78
22.45
3.43
5.66
77
23.95
Return on assets%
20.66
18.37
21.05
22.63
24.39
26.77
26.47
28.14
28.19
30.60
22.74
28.14
25.43
51
0.76
EPS₹
0.41
0.39
0.40
0.37
0.32
0.33
0.33
0.33
0.33
0.32
0.78
(0.45%)
(3.89%)
—
9.55
EPS growth%
6.43
9.36
11.81
10.49
9.16
11.23
13.23
16.14
13.81
16.28
4.31
13.81
11.52
24
0.57
Bookvalue per sh₹
0.45
0.49
0.49
0.50
0.54
0.54
0.52
0.58
0.57
0.56
0.68
0.71%
2.22%
—
0.75
FCF per share₹
0.78
0.76
0.84
0.77
0.77
0.81
0.89
0.89
0.91
1.01
0.25
5.39%
2.06%
—
0.75
Dividend per sh₹
0.81
0.78
0.83
0.78
0.78
0.80
0.83
0.92
0.88
0.81
0.27
0.89%
(0.90%)
—
6.99
Div yield (avg)%
16.00
18.18
16.58
15.01
16.51
17.26
17.34
14.92
15.80
13.07
21.48
15.80
16.25
40
21.22
Payout ratio%
18.89
20.33
20.74
18.67
18.31
15.47
16.82
17.96
19.37
17.76
16.96
17.76
18.49
52
0.975
Shares (diluted)B
1.064
1.184
1.152
1.151
1.291
1.228
1.217
1.346
1.274
1.466
0.951
2.59%
3.32%
30
4.66
Buyback yield%
32.25
30.27
28.60
27.21
27.04
28.63
29.76
27.88
26.94
27.49
9.00
27.88
28.24
86
1.189
D/E ratiox
1.613
1.552
1.660
1.559
1.434
1.328
1.344
1.457
1.510
1.582
1.646
1.457
1.531
27
1,589
Enterprise value₹M
898.8
759.4
772.9
713.4
680.0
575.8
566.7
546.3
580.3
588.0
128.0
(2.86%)
(4.39%)
20
1,482
LT debt₹M
184.3
190.9
167.7
170.8
150.9
144.9
128.6
135.2
129.1
138.6
239.2
(1.69%)
(3.19%)
38
Revenue
₹1.318B
1.32%
1.00×
Cost of revenue
₹922.9M
1.32%
1.00×
Operating expenses
₹179.0M
1.09%
0.98×
Property and equipment
19.13%
Spread over hurdle
(2.05%)