0.745
Revenue₹B
0.705
0.749
0.816
0.855
0.915
0.971
1.032
1.094
1.196
1.305
0.828
7.35%
7.00%
8
8.20
Revenue growth%
20.72
19.37
16.71
14.48
15.48
13.07
14.83
14.47
16.61
15.20
24.71
14.83
15.34
42
19.95
Gross margin%
12.18
12.87
10.07
9.04
11.41
12.85
10.32
12.78
13.96
11.84
8.40
12.78
12.01
88
28.83
Operating margin%
10.68
12.06
12.72
13.34
15.22
15.71
17.38
15.07
14.28
11.73
7.38
15.07
13.81
53
21.62
Net margin%
18.82
20.04
21.49
19.04
16.38
16.75
17.45
20.33
22.09
24.45
5.94
20.33
19.54
76
16.62
P/E ratio (avg)x
6.801
6.281
6.220
5.953
6.127
6.802
7.329
6.685
6.553
6.336
11.54
6.685
6.445
75
26.14
EV/EBITx
25.54
24.66
24.99
23.53
27.18
27.27
27.54
30.18
33.47
32.45
20.98
30.18
27.22
74
6.58
FCF yield (avg)%
2.86
1.39
2.93
5.04
4.98
6.25
9.10
8.84
11.10
9.45
15.70
9.10
5.64
5
23.55
FCF margin%
28.22
30.72
29.86
29.98
29.68
31.38
33.37
33.06
34.03
31.95
7.70
33.06
31.05
65
1.344
FCF / Net incomex
1.669
1.625
1.863
1.922
2.010
2.004
2.113
2.019
2.262
2.298
1.177
2.113
2.007
51
16.30
ROIC%
1.94
0.40
3.34
5.31
3.77
3.24
3.02
2.32
3.88
1.81
29.55
3.02
3.13
94
18.05
Return on equity%
27.08
24.93
27.39
27.92
28.29
28.34
27.39
28.36
30.82
31.60
4.95
28.36
28.11
73
24.49
Return on assets%
7.30
5.44
2.46
0.40
3.12
3.16
3.67
1.29
0.96
0.79
6.16
1.29
2.79
89
16.88
EPS₹
20.62
24.29
26.14
29.56
30.27
34.72
37.75
43.80
49.68
54.59
17.71
12.52%
11.26%
—
2.53
EPS growth%
5.99
6.56
8.64
11.34
14.16
11.22
10.21
9.77
6.82
7.41
29.31
9.77
9.20
63
13.00
Bookvalue per sh₹
11.23
11.22
12.35
11.95
13.22
14.09
13.54
14.07
13.38
12.74
9.35
(0.73%)
1.40%
—
19.97
FCF per share₹
4.73
4.48
4.46
4.64
5.26
6.02
5.82
5.83
5.36
5.38
2.81
0.47%
2.34%
—
18.54
Dividend per sh₹
28.86
32.63
32.13
31.47
30.08
33.97
38.05
44.93
52.12
57.47
16.39
13.82%
6.74%
—
19.43
Div yield (avg)%
29.51
28.42
27.65
25.39
24.67
24.16
24.65
22.66
25.37
26.92
3.07
24.65
25.38
15
25.90
Payout ratio%
17.74
19.23
20.98
20.28
18.72
21.49
19.17
16.22
17.12
17.29
29.86
17.29
18.94
58
25.36
Shares (diluted)M
41.36
43.83
47.95
46.73
45.54
43.40
41.39
48.49
46.72
44.51
24.16
(0.45%)
1.94%
47
14.45
Buyback yield%
29.09
27.62
28.42
30.48
31.14
31.71
29.42
27.09
26.36
27.73
5.70
27.73
28.76
77
1.187
D/E ratiox
2.666
2.703
2.803
2.796
2.939
3.068
3.179
3.520
3.451
4.060
1.708
3.451
3.003
94
0.815
Enterprise value₹B
1.262
1.261
1.273
1.177
1.143
1.157
1.268
1.281
1.123
1.153
1.087
0.18%
(0.77%)
89
0.501
LT debt₹B
0.883
0.827
0.903
0.897
0.852
0.943
0.955
0.908
0.976
1.015
0.185
3.56%
1.79%
27
Revenue
₹1.305B
7.00%
1.00×
Cost of revenue
₹875.1M
6.91%
0.99×
Operating expenses
₹219.3M
6.61%
0.96×
Goodwill & intangibles
15.86%
Spread over hurdle
(12.23%)