1.005
Revenue₹B
1.058
1.136
1.201
1.285
1.344
1.442
1.525
1.590
1.678
1.765
1.101
5.59%
5.72%
72
6.47
Revenue growth%
8.18
10.63
8.62
11.43
13.19
12.04
10.99
13.97
14.58
11.68
14.74
12.04
11.56
14
11.41
Gross margin%
0.82
3.54
4.43
3.15
3.67
6.00
6.06
7.35
8.71
11.02
10.55
7.35
5.21
61
20.08
Operating margin%
3.26
5.47
6.26
6.28
5.10
8.01
10.78
10.00
11.94
13.42
26.34
10.78
7.14
88
16.28
Net margin%
23.76
21.53
20.10
22.69
20.09
22.16
22.35
21.23
22.08
22.80
6.62
22.16
22.12
90
18.75
P/E ratio (avg)x
31.22
28.59
28.06
25.28
25.57
23.83
21.45
23.66
24.90
23.78
18.16
23.78
25.09
82
22.92
EV/EBITx
12.96
12.71
14.02
13.99
15.64
15.15
16.98
19.63
21.90
20.66
19.26
19.63
15.39
39
17.90
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.53
0.40
1.94
1.11
2.27
5.07
10.59
1.94
0.47
12
15.00
FCF margin%
9.66
7.80
6.83
5.69
5.30
5.00
6.39
6.37
4.51
2.33
25.42
5.00
6.03
65
1.283
FCF / Net incomex
0.759
0.782
0.897
1.061
1.248
1.307
1.299
1.274
1.298
1.539
0.372
1.299
1.261
72
4.07
ROIC%
2.45
0.50
0.40
1.59
1.71
3.27
4.04
4.57
3.69
2.35
4.30
3.69
2.40
74
22.23
Return on equity%
26.46
26.06
23.14
25.71
26.75
24.04
26.09
24.51
25.54
24.49
7.29
24.51
25.63
82
2.34
Return on assets%
26.31
25.81
27.32
29.46
32.07
31.10
28.39
29.98
27.47
28.99
3.19
28.99
28.69
21
18.98
EPS₹
66.10
66.48
78.77
91.39
104.81
101.94
105.26
113.75
133.17
149.40
21.17
7.35%
9.98%
—
11.00
EPS growth%
10.41
8.44
10.26
7.82
7.86
7.15
8.95
8.16
8.81
8.01
25.79
8.16
8.30
87
45.96
Bookvalue per sh₹
18.73
18.93
18.36
18.98
18.32
18.90
17.99
18.18
19.01
19.95
24.75
1.72%
0.35%
—
40.48
FCF per share₹
44.16
44.54
52.37
61.56
72.86
77.62
83.85
94.04
111.67
119.78
22.86
10.45%
11.22%
—
52.30
Dividend per sh₹
32.14
37.71
42.70
47.07
45.50
47.74
53.27
63.00
66.89
63.91
27.83
7.03%
7.14%
—
28.68
Div yield (avg)%
17.58
18.94
18.26
17.41
17.22
19.25
21.92
21.38
20.56
21.64
28.98
21.38
19.10
78
4.46
Payout ratio%
24.84
22.72
21.67
19.63
21.47
22.60
24.95
27.15
28.65
27.79
18.40
27.15
23.78
87
26.56
Shares (diluted)M
30.24
29.80
28.93
26.12
25.70
23.10
25.26
27.92
26.75
26.30
26.65
0.46%
(2.35%)
50
12.67
Buyback yield%
28.30
30.02
31.77
32.30
31.97
33.98
33.94
31.74
30.68
31.10
7.67
31.74
31.76
62
0.963
D/E ratiox
0.908
0.919
1.039
1.010
1.045
1.008
0.959
1.071
1.066
1.155
1.772
1.066
1.024
90
889.8
Enterprise value₹M
407.6
392.2
431.0
424.4
407.8
379.6
409.3
368.4
348.3
333.2
964.2
(3.96%)
(1.95%)
42
879.0
LT debt₹M
186.0
205.6
210.9
225.4
242.3
250.4
242.3
239.8
233.3
223.0
643.7
(1.65%)
2.01%
79
Revenue
₹1.765B
5.72%
1.00×
Cost of revenue
₹1.185B
5.72%
1.00×
Operating expenses
₹289.4M
5.06%
0.94×
Property and equipment
23.37%
Cash and investments
16.13%
Spread over hurdle
13.49%