0.441
Revenue₹B
0.927
0.953
0.993
1.042
1.069
1.095
1.117
1.148
1.182
1.234
0.452
2.92%
3.28%
85
29.17
Revenue growth%
0.40
1.14
0.40
0.40
0.40
1.04
0.40
0.44
0.40
0.40
18.12
0.40
0.40
38
6.39
Gross margin%
29.29
29.83
27.84
25.36
24.52
23.43
22.50
20.86
18.62
18.01
6.76
20.86
23.98
41
20.55
Operating margin%
15.13
13.96
12.10
9.37
11.20
10.66
13.36
16.00
14.55
14.31
21.46
14.31
13.66
94
8.74
Net margin%
22.14
21.52
21.02
23.64
24.61
25.27
24.76
22.79
22.16
22.05
9.78
22.79
22.48
33
12.30
P/E ratio (avg)x
43.42
43.58
49.95
53.01
48.75
46.05
45.78
47.22
52.58
53.35
37.34
47.22
47.98
81
27.44
EV/EBITx
61.30
71.48
71.48
81.82
98.26
103.0
114.0
120.6
142.4
153.4
31.40
120.6
100.6
30
6.59
FCF yield (avg)%
8.37
9.23
8.64
8.78
7.28
7.86
9.26
8.99
9.88
10.97
6.24
9.26
8.88
30
14.09
FCF margin%
31.21
31.86
32.94
31.41
31.15
32.96
33.15
31.48
29.94
29.12
26.33
31.48
31.44
22
1.747
FCF / Net incomex
1.244
1.488
1.775
2.051
2.171
2.158
2.086
2.033
2.368
2.380
1.619
2.158
2.069
62
23.34
ROIC%
8.28
8.44
6.32
7.24
7.70
6.55
7.85
7.76
9.68
10.63
16.11
7.85
7.80
33
13.31
Return on equity%
26.03
28.01
25.60
25.74
26.52
26.94
29.10
27.88
25.22
23.07
22.52
26.94
26.27
71
13.45
Return on assets%
24.61
27.32
24.82
25.31
22.63
20.50
20.61
19.96
22.19
23.15
28.31
20.61
22.89
83
14.57
EPS₹
19.70
23.55
26.21
28.45
33.83
39.11
45.75
50.55
51.15
58.70
15.43
11.66%
12.76%
—
25.89
EPS growth%
21.73
20.48
19.05
19.31
18.71
17.23
19.87
19.57
17.79
17.14
25.47
17.79
19.18
74
5.19
Bookvalue per sh₹
3.02
2.98
3.07
2.80
2.91
2.67
2.57
2.50
2.19
2.07
8.99
(6.60%)
(4.55%)
—
2.65
FCF per share₹
9.05
8.90
8.97
9.26
9.43
10.07
9.52
9.82
10.23
9.77
4.65
0.72%
1.97%
—
15.34
Dividend per sh₹
8.60
8.21
7.88
7.44
7.40
7.85
8.63
9.50
9.74
10.12
5.49
6.45%
1.31%
—
7.23
Div yield (avg)%
0.40
0.60
2.64
2.98
0.40
1.85
0.40
0.40
2.82
3.84
24.86
1.85
1.22
73
6.08
Payout ratio%
8.82
10.70
13.65
10.99
13.02
11.69
9.99
9.21
10.64
13.31
7.38
10.64
10.84
53
43.54
Shares (diluted)M
43.38
40.90
40.31
46.67
49.32
46.90
48.35
54.70
58.44
65.02
44.91
5.68%
3.55%
26
18.16
Buyback yield%
25.91
26.52
26.66
28.75
29.04
31.78
33.31
33.34
31.63
31.20
22.58
31.78
30.12
67
1.585
D/E ratiox
0.659
0.690
0.682
0.626
0.608
0.640
0.640
0.645
0.699
0.624
0.607
0.640
0.642
57
343.5
Enterprise value₹M
403.4
413.1
446.5
460.8
543.2
586.9
673.9
679.7
743.3
813.2
477.3
8.40%
9.07%
21
0.534
LT debt₹B
1.510
1.745
1.850
1.744
1.793
1.932
2.151
2.097
2.027
2.292
0.269
5.03%
4.65%
35
Revenue
₹1.234B
3.28%
1.00×
Cost of revenue
₹827.4M
3.15%
0.99×
Operating expenses
₹184.0M
4.06%
1.08×
Property and equipment
17.26%
Spread over hurdle
(4.27%)