0.552
Revenue₹B
0.673
0.713
0.765
0.825
0.909
0.960
1.039
1.108
1.199
1.270
0.577
6.93%
7.25%
31
15.76
Revenue growth%
20.28
18.12
17.89
19.23
21.48
21.00
21.94
19.41
20.67
22.98
27.06
21.00
20.47
14
9.56
Gross margin%
0.40
0.93
1.73
0.40
0.40
0.40
3.28
1.75
0.40
2.00
14.83
1.75
0.66
87
16.24
Operating margin%
27.22
25.26
22.32
23.56
25.59
25.44
27.15
26.81
24.50
27.26
11.95
26.81
25.51
18
3.25
Net margin%
12.15
13.79
12.80
11.65
10.46
9.56
8.09
7.33
9.80
9.58
11.43
9.56
10.13
13
26.09
P/E ratio (avg)x
16.64
17.01
15.50
15.80
16.22
16.15
14.99
13.51
12.68
12.93
30.23
13.51
15.65
55
19.62
EV/EBITx
41.59
44.33
50.31
48.93
48.23
45.43
44.65
41.34
38.22
39.48
12.46
41.34
44.49
78
18.85
FCF yield (avg)%
11.91
14.65
14.96
15.50
17.93
20.59
21.36
20.74
22.44
24.09
11.78
21.36
19.26
47
23.13
FCF margin%
12.51
11.98
12.53
11.56
14.08
14.21
12.51
14.53
16.63
13.81
20.67
14.21
13.17
67
1.675
FCF / Net incomex
1.120
1.102
1.135
1.131
1.246
1.360
1.451
1.349
1.384
1.528
1.691
1.384
1.298
10
27.74
ROIC%
20.48
19.82
18.56
20.18
17.32
16.36
17.81
18.42
17.18
17.58
5.88
17.58
18.12
41
24.27
Return on equity%
4.37
2.61
2.23
0.47
0.49
0.40
0.40
2.33
4.70
4.74
26.43
2.33
2.28
37
20.15
Return on assets%
21.98
23.67
26.23
28.18
27.32
29.98
28.26
28.62
31.30
30.86
16.41
29.98
28.22
65
8.83
EPS₹
10.35
10.45
9.97
10.63
10.03
10.05
9.32
9.10
7.98
7.42
9.10
(5.84%)
(2.34%)
—
26.53
EPS growth%
20.90
18.62
17.92
19.05
19.51
20.98
22.73
22.92
23.58
25.49
6.55
22.92
20.94
60
3.73
Bookvalue per sh₹
3.16
3.35
3.28
3.02
2.69
2.53
2.38
2.27
1.98
1.82
12.45
(7.51%)
(6.09%)
—
7.94
FCF per share₹
11.06
10.69
11.31
11.85
11.74
10.97
12.08
12.07
12.35
11.39
6.49
(0.60%)
1.02%
—
11.69
Dividend per sh₹
15.49
15.12
15.39
17.26
18.14
20.08
21.00
22.23
22.66
22.53
4.22
4.43%
3.26%
—
16.29
Div yield (avg)%
24.60
21.74
18.76
17.00
18.56
16.89
14.09
15.47
15.88
13.46
29.84
15.47
16.95
65
16.25
Payout ratio%
27.37
26.93
25.66
23.06
20.25
19.17
21.22
19.24
17.01
19.16
13.30
19.17
20.73
43
25.72
Shares (diluted)M
26.74
28.21
28.26
27.29
31.14
34.13
38.62
43.84
42.59
40.59
25.66
5.44%
4.54%
69
5.04
Buyback yield%
16.76
15.31
14.30
12.62
13.33
10.82
8.55
5.83
7.74
10.69
27.63
8.55
11.72
25
0.619
D/E ratiox
0.135
0.149
0.169
0.171
0.165
0.158
0.156
0.165
0.174
0.173
0.514
0.165
0.165
32
0.663
Enterprise value₹B
2.057
1.988
2.293
2.559
2.828
3.035
3.171
3.661
4.404
4.817
1.011
11.24%
10.60%
49
476.6
LT debt₹M
250.8
227.7
216.6
194.5
165.1
148.8
146.5
154.0
161.3
150.6
801.4
(1.82%)
(5.49%)
55
Revenue
₹1.270B
7.25%
1.00×
Cost of revenue
₹720.7M
6.97%
0.97×
Operating expenses
₹277.9M
8.01%
1.07×
Property and equipment
15.01%
Spread over hurdle
10.51%