0.759
Revenue₹B
1.109
1.148
1.182
1.268
1.318
1.365
1.414
1.509
1.573
1.619
0.775
4.19%
4.44%
40
21.86
Revenue growth%
27.30
26.00
28.19
27.42
30.04
29.27
29.05
28.90
28.42
27.53
10.58
28.90
28.30
5
7.41
Gross margin%
21.67
19.42
17.05
18.28
18.93
21.81
20.76
20.74
23.72
26.41
26.80
21.81
20.75
56
18.34
Operating margin%
9.67
11.32
12.55
10.30
11.79
10.39
12.44
14.94
17.42
17.59
25.03
14.94
12.12
58
27.35
Net margin%
14.36
15.63
13.95
14.01
16.46
15.43
15.04
14.08
11.54
9.43
24.57
14.08
14.22
50
14.02
P/E ratio (avg)x
12.01
12.77
12.54
14.15
12.86
12.34
13.77
12.78
12.29
12.81
7.411
12.78
12.78
93
13.53
EV/EBITx
20.67
22.48
23.16
22.15
24.12
23.95
25.09
26.46
26.61
27.79
22.96
26.46
24.04
94
15.71
FCF yield (avg)%
15.76
16.47
17.52
15.13
14.33
16.96
16.06
15.69
13.25
12.31
2.18
15.69
15.72
92
25.19
FCF margin%
17.88
16.72
13.89
15.85
17.94
16.94
19.59
19.47
17.53
17.35
8.02
17.53
17.44
86
0.894
FCF / Net incomex
1.044
1.017
1.179
1.335
1.418
1.560
1.538
1.613
1.813
2.017
1.054
1.613
1.478
36
4.28
ROIC%
3.04
2.57
2.64
1.24
0.47
0.40
0.40
2.63
4.26
5.66
26.54
2.63
2.60
11
9.43
Return on equity%
18.94
17.07
18.93
19.26
22.09
24.49
24.34
21.68
19.31
21.35
20.48
21.68
20.33
62
4.72
Return on assets%
16.08
18.74
21.59
22.69
24.21
23.38
22.19
22.59
21.21
20.50
15.09
22.19
21.89
42
2.51
EPS₹
1.19
1.36
1.49
1.77
1.80
1.98
2.06
2.03
2.26
2.67
2.68
8.24%
8.19%
—
6.76
EPS growth%
21.68
24.04
23.75
26.49
25.08
25.73
23.94
24.44
25.98
28.30
22.96
25.73
24.76
37
0.70
Bookvalue per sh₹
1.25
1.38
1.44
1.66
1.93
1.96
2.19
2.54
2.52
2.60
1.94
6.13%
7.70%
—
0.79
FCF per share₹
2.94
3.17
3.56
4.04
4.42
4.54
4.47
4.67
5.36
5.48
2.41
4.42%
6.74%
—
1.53
Dividend per sh₹
0.96
1.03
1.22
1.39
1.49
1.71
1.78
2.09
2.44
2.53
1.63
11.15%
10.61%
—
18.88
Div yield (avg)%
2.73
3.82
1.42
0.40
0.71
1.97
3.64
2.44
0.40
0.40
23.72
1.97
1.70
29
13.56
Payout ratio%
2.85
5.16
3.20
0.40
0.65
1.44
4.19
1.25
1.92
2.28
17.51
1.92
2.10
38
237.1
Shares (diluted)M
270.9
259.1
291.5
278.1
289.3
319.5
284.1
293.2
313.7
302.1
231.4
0.87%
1.26%
8
16.03
Buyback yield%
36.28
34.29
31.67
34.61
34.89
35.21
32.22
33.62
34.96
37.36
11.04
34.96
34.75
80
0.341
D/E ratiox
2.300
2.443
2.445
2.618
3.023
3.136
3.111
3.600
3.510
3.636
0.250
3.510
3.067
78
1.753
Enterprise value₹B
0.881
0.962
1.006
0.983
0.855
0.938
0.859
0.761
0.692
0.663
1.803
(4.97%)
(3.27%)
54
0.454
LT debt₹B
0.967
0.990
0.961
0.992
1.036
1.116
1.245
1.397
1.359
1.231
0.789
3.51%
1.95%
54
Revenue
₹1.619B
4.44%
1.00×
Cost of revenue
₹880.6M
4.54%
1.01×
Operating expenses
₹288.0M
4.10%
0.97×
Spread over hurdle
(2.87%)