0.270
Revenue₹B
1.144
1.227
1.327
1.421
1.477
1.558
1.630
1.723
1.787
1.863
0.295
4.74%
5.76%
79
19.39
Revenue growth%
14.47
12.57
12.94
12.57
12.75
10.08
11.88
11.42
13.79
15.52
11.87
11.88
12.66
48
11.73
Gross margin%
16.58
17.50
19.04
17.04
18.44
19.44
21.08
23.52
25.03
27.56
22.64
23.52
19.24
87
14.34
Operating margin%
20.42
20.75
20.57
20.08
19.13
18.33
17.01
14.05
13.01
13.60
11.23
14.05
18.73
64
16.73
Net margin%
9.18
8.75
8.94
6.13
8.99
9.41
6.62
6.14
8.14
8.18
29.89
8.14
8.47
82
36.21
P/E ratio (avg)x
13.66
15.99
19.33
20.09
23.65
23.77
25.95
29.58
31.27
34.00
20.58
29.58
23.71
60
23.74
EV/EBITx
26.09
25.32
27.15
30.09
30.52
28.51
32.39
35.16
32.34
33.50
11.73
32.39
30.31
74
2.13
FCF yield (avg)%
13.36
13.64
16.05
17.26
19.59
19.54
21.33
23.37
25.19
26.17
2.60
23.37
19.56
45
5.92
FCF margin%
18.12
17.43
19.76
16.80
14.61
13.15
11.04
11.86
14.01
15.31
29.39
13.15
14.96
64
1.045
FCF / Net incomex
0.251
0.259
0.256
0.262
0.255
0.237
0.225
0.228
0.232
0.224
1.477
0.228
0.244
21
20.02
ROIC%
25.65
27.96
28.65
28.39
30.13
28.23
28.05
25.28
27.55
27.20
25.56
27.55
28.01
35
13.54
Return on equity%
15.90
13.32
13.23
12.39
10.31
11.35
11.93
11.44
11.38
13.61
22.52
11.44
12.16
35
21.27
Return on assets%
29.55
28.42
26.29
27.04
26.58
28.24
30.80
30.38
31.52
31.12
13.08
30.80
28.99
40
8.75
EPS₹
4.33
4.57
4.41
4.33
4.95
5.63
6.48
6.35
7.24
8.37
8.93
11.07%
6.61%
—
3.87
EPS growth%
23.16
20.68
19.70
21.46
23.69
25.41
27.99
26.09
28.50
27.70
7.48
27.70
24.55
12
6.98
Bookvalue per sh₹
8.37
8.44
7.27
7.85
7.42
6.29
6.08
6.24
6.11
6.02
11.28
(4.11%)
(4.33%)
—
7.96
FCF per share₹
14.06
15.14
15.24
17.32
19.78
19.50
22.12
24.23
27.65
29.38
10.96
8.23%
8.24%
—
4.43
Dividend per sh₹
1.67
1.78
1.87
2.04
1.91
1.81
1.73
1.71
1.55
1.35
9.83
(6.71%)
(3.28%)
—
11.08
Div yield (avg)%
7.43
8.47
8.39
10.76
10.95
9.18
10.98
10.28
12.46
10.69
9.26
10.69
10.48
14
11.44
Payout ratio%
24.33
22.89
25.78
25.53
27.44
29.22
29.86
28.51
29.31
27.26
21.92
29.22
27.35
12
48.24
Shares (diluted)M
53.95
63.66
62.55
69.90
80.36
81.61
83.81
91.42
108.8
123.5
48.71
8.97%
8.65%
65
12.24
Buyback yield%
8.68
6.80
8.83
9.44
11.72
12.79
15.58
17.19
17.02
17.04
25.65
17.02
12.26
83
0.361
D/E ratiox
0.648
0.685
0.781
0.903
0.882
0.906
0.987
1.057
1.102
1.143
1.233
1.057
0.904
6
81.24
Enterprise value₹M
749.2
706.4
640.1
713.4
659.7
685.1
633.4
582.4
551.6
514.0
582.8
(4.87%)
(3.95%)
76
992.0
LT debt₹M
499.5
525.3
528.3
556.2
602.4
511.5
482.2
488.1
419.4
363.5
516.2
(9.61%)
(2.84%)
11
Revenue
₹1.863B
5.76%
1.00×
Cost of revenue
₹952.7M
5.50%
0.98×
Operating expenses
₹332.1M
6.27%
1.05×
Cash and investments
20.49%
Property and equipment
15.71%
Spread over hurdle
71.19%