1.619
Revenue₹B
1.357
1.453
1.531
1.600
1.716
1.809
1.891
2.003
2.105
2.196
1.665
5.06%
5.38%
18
10.21
Revenue growth%
22.61
24.38
22.43
24.59
23.65
20.77
18.64
19.83
19.97
17.00
7.72
19.83
21.60
58
17.26
Gross margin%
23.09
22.54
20.74
23.24
21.55
21.43
22.66
23.81
21.92
22.16
2.25
22.16
22.35
21
20.03
Operating margin%
5.86
7.44
9.28
10.24
12.85
14.42
16.26
17.54
18.61
19.92
27.73
17.54
13.64
33
27.45
Net margin%
11.95
9.54
6.95
5.10
7.62
7.38
9.86
12.48
9.64
7.56
26.28
9.64
8.58
60
19.64
P/E ratio (avg)x
38.88
42.67
47.05
50.83
53.87
61.33
62.68
69.29
71.64
67.07
16.34
67.07
57.60
44
27.51
EV/EBITx
15.63
15.81
15.89
13.67
14.44
13.48
14.20
12.27
11.11
9.808
10.81
12.27
13.94
38
23.11
FCF yield (avg)%
20.04
17.22
16.26
18.81
18.20
20.58
21.06
18.96
19.12
20.58
6.05
20.58
19.04
14
5.50
FCF margin%
20.95
19.06
19.14
20.62
20.93
23.48
23.16
23.84
26.71
26.31
18.91
23.84
22.06
66
1.035
FCF / Net incomex
1.320
1.160
1.167
1.211
1.113
1.200
1.236
1.271
1.173
1.030
0.730
1.200
1.186
18
2.15
ROIC%
9.60
9.98
11.84
14.40
15.74
17.26
15.16
16.11
17.50
19.03
19.66
17.26
15.45
51
18.93
Return on equity%
19.78
22.09
20.40
22.03
19.08
18.85
17.75
15.85
17.68
17.08
13.81
17.68
18.96
23
11.18
Return on assets%
23.59
22.86
22.77
25.55
25.32
25.91
28.25
30.42
30.40
32.43
3.88
30.40
25.73
48
104.67
EPS₹
163.10
192.08
194.58
200.00
225.46
230.98
270.80
273.43
259.32
281.27
107.15
4.52%
6.75%
—
15.77
EPS growth%
6.90
7.71
7.14
5.24
3.48
6.16
4.87
7.56
5.68
8.27
27.26
6.16
6.53
24
110.13
Bookvalue per sh₹
38.79
41.55
42.37
44.40
44.76
41.38
42.21
41.11
38.03
40.08
106.98
(2.18%)
1.67%
—
29.74
FCF per share₹
67.23
68.56
67.88
61.93
65.38
67.06
58.28
61.33
54.98
58.83
20.49
(2.09%)
(2.79%)
—
70.96
Dividend per sh₹
51.57
49.67
53.53
48.49
49.15
46.48
48.91
44.02
39.99
36.17
77.61
(5.95%)
(3.83%)
—
22.75
Div yield (avg)%
28.77
29.98
28.64
25.79
23.26
20.52
18.38
20.99
20.88
19.86
9.61
20.52
22.12
16
13.18
Payout ratio%
28.95
26.62
23.86
21.12
21.21
19.47
22.10
24.74
22.49
22.16
6.24
22.16
22.32
38
12.77
Shares (diluted)M
17.16
15.98
16.24
17.64
17.24
18.31
19.57
20.78
23.29
21.79
12.77
4.80%
3.67%
69
19.18
Buyback yield%
4.85
7.74
5.13
6.56
4.52
7.31
6.33
6.67
7.15
10.13
12.68
7.15
6.61
30
0.337
D/E ratiox
0.576
0.640
0.710
0.765
0.759
0.671
0.669
0.606
0.610
0.627
0.993
0.627
0.654
25
277.5
Enterprise value₹M
492.6
469.6
510.9
555.3
505.6
534.6
595.3
562.3
521.3
578.5
581.8
2.73%
1.69%
78
1,321
LT debt₹M
696.0
711.7
760.8
749.8
756.4
755.4
717.5
731.6
811.8
770.4
583.2
0.37%
0.74%
56
Revenue
₹2.196B
5.38%
1.00×
Cost of revenue
₹1.271B
5.30%
0.99×
Operating expenses
₹452.9M
5.20%
0.98×
Cash and investments
17.28%
Spread over hurdle
12.98%