1.297
Revenue₹B
0.736
0.777
0.821
0.873
0.925
0.975
1.004
1.045
1.123
1.175
1.360
4.90%
5.58%
71
9.10
Revenue growth%
27.69
28.71
27.95
25.63
27.75
25.49
26.23
27.23
26.66
23.79
28.91
26.23
26.95
65
19.04
Gross margin%
11.72
11.05
10.29
9.14
8.11
9.70
8.95
11.43
9.44
9.08
28.76
9.44
9.57
46
6.00
Operating margin%
0.89
1.06
1.86
0.40
0.69
0.40
0.40
0.40
0.84
0.40
14.93
0.40
0.55
83
23.63
Net margin%
9.24
8.96
7.74
10.34
13.22
10.61
8.29
6.79
4.31
5.49
24.69
6.79
8.62
66
37.65
P/E ratio (avg)x
27.00
31.61
31.82
34.17
33.97
34.49
34.44
34.96
33.38
38.54
35.78
34.49
34.07
25
13.52
EV/EBITx
46.31
49.12
46.75
47.96
50.56
53.59
53.22
49.35
53.28
54.50
34.69
53.28
49.96
93
27.09
FCF yield (avg)%
17.58
16.84
17.83
16.23
18.83
20.50
20.91
22.43
21.55
21.59
25.80
21.55
19.67
39
8.53
FCF margin%
4.75
4.30
3.55
5.39
4.44
1.50
1.54
0.40
3.16
2.77
27.46
1.54
3.35
69
1.213
FCF / Net incomex
0.795
0.762
0.703
0.651
0.717
0.672
0.591
0.593
0.573
0.521
0.265
0.591
0.661
69
17.49
ROIC%
14.07
11.24
11.58
10.89
11.46
13.17
15.91
16.50
17.00
19.17
13.26
16.50
13.62
80
8.29
Return on equity%
20.94
18.74
19.14
19.95
20.14
17.72
17.26
17.39
17.75
15.02
3.45
17.39
18.25
26
29.49
Return on assets%
4.47
3.64
5.06
4.61
2.59
1.26
0.40
1.61
3.27
3.18
10.23
1.61
3.22
32
3.36
EPS₹
1.52
1.45
1.44
1.52
1.63
1.52
1.59
1.55
1.52
1.64
3.68
0.09%
1.87%
—
5.91
EPS growth%
9.92
11.03
12.92
12.26
10.49
13.37
10.58
8.37
8.84
6.23
29.82
8.84
10.53
34
3.64
Bookvalue per sh₹
2.79
2.73
2.72
2.95
2.88
3.37
3.90
4.60
4.46
4.49
1.16
9.29%
6.52%
—
2.34
FCF per share₹
1.39
1.39
1.45
1.58
1.70
1.52
1.46
1.30
1.23
1.12
4.90
(7.99%)
(2.44%)
—
2.03
Dividend per sh₹
2.53
2.69
2.42
2.09
1.94
2.11
1.93
1.96
1.95
1.98
2.29
0.49%
(3.22%)
—
13.96
Div yield (avg)%
4.91
2.97
5.91
4.14
2.39
1.61
2.94
4.25
1.35
0.40
15.46
1.61
2.95
25
21.41
Payout ratio%
15.47
18.08
20.36
22.40
24.60
25.63
25.89
27.21
30.07
29.47
6.26
27.21
25.11
29
98.09
Shares (diluted)M
146.3
172.3
205.5
244.6
262.2
304.8
359.0
356.8
379.2
380.1
99.29
7.70%
12.11%
28
16.39
Buyback yield%
14.41
14.08
13.41
11.02
11.27
10.24
10.69
11.75
12.11
12.59
21.88
11.75
11.93
28
1.304
D/E ratiox
0.943
1.045
1.184
1.276
1.477
1.706
1.817
2.194
2.324
2.350
1.392
2.194
1.592
86
0.140
Enterprise value₹B
1.049
1.069
1.094
0.963
0.982
0.881
0.935
0.983
0.912
0.795
1.178
(4.13%)
(1.92%)
12
0.567
LT debt₹B
0.094
0.088
0.077
0.071
0.067
0.059
0.054
0.051
0.049
0.053
1.200
(4.72%)
(6.35%)
19
Revenue
₹1.175B
5.58%
1.00×
Cost of revenue
₹576.9M
5.93%
1.03×
Operating expenses
₹282.2M
5.22%
0.97×
Spread over hurdle
82.12%