0.109
Revenue₹B
1.052
1.051
1.079
1.090
1.131
1.139
1.143
1.135
1.155
1.188
0.116
0.99%
1.38%
62
24.98
Revenue growth%
12.55
12.82
14.25
15.92
14.31
14.86
14.03
11.03
9.32
9.91
19.46
11.03
13.43
68
5.99
Gross margin%
21.45
18.51
17.10
17.70
17.17
16.49
14.92
12.48
12.72
10.92
21.92
12.72
16.80
10
3.06
Operating margin%
1.40
0.40
0.99
3.78
5.42
5.65
4.40
4.57
2.84
5.45
27.22
4.57
4.09
66
9.15
Net margin%
27.75
27.88
26.18
25.26
26.86
27.78
29.69
30.47
27.72
28.13
22.20
28.13
27.76
82
13.20
P/E ratio (avg)x
26.81
23.32
24.91
22.84
23.40
21.89
18.97
18.75
20.05
18.81
22.87
18.97
22.36
53
7.619
EV/EBITx
27.79
27.37
27.58
31.08
33.78
34.00
32.00
35.93
35.01
38.58
6.114
35.01
32.89
7
15.46
FCF yield (avg)%
29.67
27.13
24.39
22.72
23.47
21.97
21.72
22.19
20.00
17.09
20.98
21.72
22.45
18
5.60
FCF margin%
24.60
23.21
20.25
18.38
18.03
15.69
13.44
11.33
10.48
12.13
7.04
12.13
16.86
7
0.328
FCF / Net incomex
0.407
0.360
0.311
0.316
0.339
0.297
0.263
0.284
0.241
0.233
1.792
0.263
0.304
19
14.09
ROIC%
11.50
13.57
13.25
15.94
18.45
16.41
18.58
17.56
18.79
20.04
20.34
18.58
16.98
30
8.31
Return on equity%
12.18
14.62
13.46
13.61
14.01
16.36
15.01
16.90
15.65
14.20
29.38
15.65
14.41
76
7.70
Return on assets%
6.25
4.06
2.97
1.23
1.58
4.24
4.84
4.27
4.94
7.54
29.08
4.84
4.26
41
2.05
EPS₹
10.06
10.74
12.19
12.28
11.98
12.70
13.94
14.92
17.54
21.04
2.29
11.92%
9.05%
—
6.33
EPS growth%
15.73
14.08
16.91
15.59
12.97
12.90
14.02
13.53
12.66
13.00
5.61
13.00
13.77
72
5.50
Bookvalue per sh₹
2.88
3.18
3.22
3.50
4.17
4.20
4.22
4.52
4.76
5.18
1.68
4.44%
6.73%
—
2.31
FCF per share₹
3.11
3.10
3.44
3.75
4.44
4.43
4.69
4.65
4.70
4.96
3.55
2.26%
5.16%
—
7.95
Dividend per sh₹
7.14
8.35
8.30
9.06
9.68
10.40
10.50
9.85
9.78
10.56
5.31
1.75%
4.44%
—
22.50
Div yield (avg)%
7.69
9.35
7.73
9.48
6.63
7.75
10.10
12.50
13.63
13.06
4.44
12.50
9.41
13
5.69
Payout ratio%
17.56
17.19
16.92
16.14
16.02
16.32
15.13
13.17
10.63
13.41
14.85
13.41
16.08
42
50.67
Shares (diluted)M
68.23
78.94
80.18
81.12
76.65
86.25
96.44
105.9
116.4
124.7
53.25
10.22%
6.41%
34
6.64
Buyback yield%
29.32
26.87
24.75
25.56
23.35
20.49
18.22
19.18
21.77
23.02
14.34
20.49
23.19
91
0.355
D/E ratiox
2.543
2.571
2.734
2.679
2.641
2.782
2.749
3.143
3.727
4.223
0.523
3.143
2.741
18
218.9
Enterprise value₹M
307.8
290.4
294.1
289.1
302.0
288.3
265.2
263.7
258.1
262.0
694.7
(2.81%)
(1.15%)
21
0.905
LT debt₹B
1.438
1.611
1.847
2.017
2.113
2.352
2.578
2.413
2.392
2.600
0.910
4.23%
6.83%
58
Revenue
₹1.188B
1.38%
1.00×
Cost of revenue
₹766.3M
1.45%
1.01×
Operating expenses
₹200.7M
1.48%
1.01×
Spread over hurdle
75.55%