1.178
Revenue₹B
0.780
0.843
0.928
1.010
1.090
1.194
1.284
1.373
1.477
1.592
1.236
7.86%
8.12%
64
8.71
Revenue growth%
23.87
20.97
18.32
20.50
21.49
22.02
22.03
22.03
20.06
21.34
16.62
22.02
21.41
36
3.23
Gross margin%
11.14
12.75
10.03
8.76
6.71
4.11
2.09
0.40
2.45
4.68
11.39
2.45
5.69
73
17.90
Operating margin%
7.66
8.31
10.20
11.61
14.28
16.70
16.21
18.68
16.84
17.07
16.09
16.84
15.25
49
29.87
Net margin%
28.79
31.35
29.23
28.99
26.02
23.40
20.48
18.84
16.51
13.56
7.51
18.84
24.71
27
29.80
P/E ratio (avg)x
9.848
10.05
9.846
8.972
9.451
8.543
8.328
7.718
8.067
7.905
10.75
8.067
8.758
67
37.53
EV/EBITx
5.005
4.813
4.398
4.654
4.659
4.573
4.784
4.695
4.422
4.130
25.95
4.573
4.657
72
13.10
FCF yield (avg)%
27.95
29.60
27.46
26.92
28.60
28.20
29.58
28.76
29.12
27.75
22.69
28.76
28.40
62
12.38
FCF margin%
22.73
24.93
25.00
26.32
26.84
26.97
29.30
26.89
28.84
30.13
28.52
28.84
26.86
17
1.398
FCF / Net incomex
0.231
0.244
0.264
0.278
0.308
0.312
0.318
0.315
0.319
0.308
1.533
0.315
0.308
84
16.82
ROIC%
11.47
11.32
10.23
9.89
8.07
9.51
11.11
12.32
9.77
11.49
26.71
11.11
10.67
21
17.54
Return on equity%
15.69
17.35
14.43
14.82
14.70
12.40
13.78
16.63
18.35
18.83
17.56
16.63
15.25
22
5.42
Return on assets%
13.67
16.10
17.76
17.79
19.51
19.34
19.48
19.53
22.50
21.22
8.06
19.53
19.41
12
22.30
EPS₹
20.66
22.64
21.19
21.23
21.43
20.94
20.11
22.58
25.02
27.46
24.27
5.08%
3.66%
—
22.33
EPS growth%
28.65
30.07
32.60
31.19
30.52
28.67
30.08
33.05
34.58
37.08
21.95
33.05
30.85
88
5.91
Bookvalue per sh₹
23.25
22.33
24.19
26.35
30.22
29.06
30.33
29.75
32.03
30.42
19.37
0.13%
3.66%
—
20.45
FCF per share₹
16.26
16.88
15.93
14.62
13.06
11.53
11.51
12.17
13.32
13.44
25.21
0.57%
(2.75%)
—
10.75
Dividend per sh₹
6.99
6.44
6.13
6.54
6.47
5.98
6.76
7.74
7.51
7.16
8.97
2.04%
(0.12%)
—
27.38
Div yield (avg)%
15.48
14.31
15.53
15.49
17.30
18.10
20.21
19.88
18.73
20.95
20.90
19.88
17.70
48
3.78
Payout ratio%
2.37
2.17
0.40
0.40
0.40
0.40
0.40
1.42
3.75
6.62
21.04
1.42
0.91
33
56.62
Shares (diluted)M
52.68
47.40
48.83
48.56
42.98
38.27
38.89
37.01
32.80
32.00
54.97
(5.73%)
(4.49%)
14
11.03
Buyback yield%
14.91
16.52
19.18
19.46
21.86
20.30
18.54
21.23
21.12
22.06
29.90
21.12
19.88
77
1.481
D/E ratiox
1.566
1.557
1.523
1.610
1.838
1.763
1.764
1.883
1.826
2.047
0.652
1.826
1.764
61
0.339
Enterprise value₹B
1.255
1.241
1.247
1.378
1.348
1.537
1.791
1.879
2.025
2.140
1.000
9.68%
4.94%
63
1.313
LT debt₹B
0.482
0.523
0.568
0.618
0.600
0.682
0.728
0.877
0.994
1.106
0.919
13.01%
10.40%
14
Revenue
₹1.592B
8.12%
1.00×
Cost of revenue
₹994.8M
7.98%
0.99×
Operating expenses
₹287.6M
8.63%
1.05×
Spread over hurdle
(3.58%)