0.799
Revenue₹B
1.516
1.649
1.764
1.940
2.046
2.187
2.323
2.528
2.717
2.965
0.885
7.69%
7.96%
47
20.15
Revenue growth%
7.61
7.18
7.86
5.68
6.20
3.26
3.49
2.48
0.90
1.19
12.79
2.48
4.59
75
25.81
Gross margin%
12.01
12.00
10.69
8.43
7.88
7.40
5.64
2.72
3.53
3.59
28.05
3.59
7.64
95
22.41
Operating margin%
15.06
13.85
13.54
13.02
10.71
12.95
14.82
12.34
12.57
12.96
20.65
12.95
12.99
7
17.27
Net margin%
19.32
16.88
16.08
17.65
18.27
18.38
17.18
19.65
20.24
20.28
18.77
19.65
18.32
73
37.42
P/E ratio (avg)x
26.52
31.14
37.76
41.14
44.46
48.96
56.74
55.82
67.27
78.81
32.82
56.74
46.71
51
17.63
EV/EBITx
27.98
28.20
24.49
22.83
24.24
26.44
26.14
25.69
22.93
20.61
36.01
25.69
25.09
48
18.59
FCF yield (avg)%
4.58
6.49
8.93
7.08
7.16
9.21
6.71
6.44
8.14
6.96
28.00
6.96
7.02
88
20.74
FCF margin%
17.98
18.11
19.21
20.45
17.89
17.50
14.93
13.08
12.14
12.09
26.53
13.08
17.70
21
0.791
FCF / Net incomex
1.399
1.581
1.882
1.880
2.092
2.085
2.200
2.503
2.539
2.827
1.769
2.503
2.089
13
16.47
ROIC%
0.87
0.40
0.40
1.43
2.41
5.05
7.73
9.53
9.53
10.44
13.62
9.53
3.73
46
7.90
Return on equity%
6.38
8.09
6.21
4.75
4.37
3.05
0.40
0.40
3.20
4.76
17.83
3.05
4.56
87
3.59
Return on assets%
0.40
0.40
0.40
3.23
0.74
2.36
3.21
2.82
1.38
2.48
14.18
2.48
1.87
71
0.10
EPS₹
0.08
0.09
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.08
0.10
(2.46%)
0.28%
—
12.07
EPS growth%
19.23
18.73
16.15
17.16
16.66
16.66
19.65
16.88
16.78
18.12
29.26
16.88
17.02
74
0.04
Bookvalue per sh₹
0.09
0.09
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.15
(5.70%)
(5.82%)
—
0.08
FCF per share₹
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.11
0.11
0.14
9.94%
9.33%
—
0.04
Dividend per sh₹
0.11
0.12
0.12
0.12
0.14
0.15
0.14
0.14
0.15
0.17
0.04
4.22%
4.34%
—
8.15
Div yield (avg)%
0.40
0.40
2.21
3.71
5.16
3.03
0.43
1.07
0.40
2.53
22.90
1.07
1.64
23
20.33
Payout ratio%
0.94
0.58
0.40
2.98
2.97
4.30
1.72
2.98
5.87
7.96
6.96
4.30
2.97
62
12.47
Shares (diluted)B
17.22
16.49
15.75
17.03
18.60
20.12
22.60
26.58
28.60
29.59
12.75
9.72%
6.06%
31
7.03
Buyback yield%
19.98
18.66
19.68
21.60
21.75
19.66
17.80
19.98
18.36
19.14
27.06
19.14
19.67
19
1.564
D/E ratiox
1.585
1.777
1.931
2.151
2.108
2.291
2.225
2.237
2.401
2.342
0.983
2.291
2.188
76
2.374
Enterprise value₹B
2.203
2.543
2.903
3.366
3.600
3.782
4.234
4.817
4.584
4.897
0.596
6.35%
9.87%
44
531.0
LT debt₹M
248.8
244.2
243.9
267.0
299.5
292.1
299.1
334.4
365.1
340.8
621.6
2.62%
3.49%
61
Revenue
₹2.965B
7.96%
1.00×
Cost of revenue
₹2.070B
7.93%
1.00×
Operating expenses
₹339.8M
6.92%
0.91×
Property and equipment
17.55%
Spread over hurdle
(12.50%)