0.992
Revenue₹B
1.269
1.305
1.345
1.382
1.448
1.516
1.525
1.569
1.634
1.671
1.110
2.92%
3.30%
43
17.25
Revenue growth%
11.17
13.93
14.82
17.15
18.85
19.82
16.88
19.79
22.10
22.75
27.79
19.82
18.00
78
6.28
Gross margin%
15.48
16.09
18.91
18.61
19.41
17.19
19.54
18.89
18.70
20.49
28.66
18.89
18.79
93
5.22
Operating margin%
22.80
22.86
23.81
24.09
22.31
23.23
20.32
21.90
20.69
23.41
12.25
21.90
22.83
43
10.19
Net margin%
28.57
27.02
24.67
22.09
24.44
23.70
23.78
26.17
25.20
22.45
11.30
23.78
24.56
50
23.82
P/E ratio (avg)x
10.52
10.01
9.248
9.018
8.202
8.557
8.815
8.944
8.273
8.886
11.07
8.815
8.915
41
31.26
EV/EBITx
30.77
31.36
30.69
35.55
42.48
47.44
51.28
57.15
57.92
69.54
10.02
57.15
44.96
62
5.00
FCF yield (avg)%
6.35
5.53
4.14
1.78
3.43
4.78
4.80
4.65
6.02
3.10
23.26
4.78
4.71
39
24.07
FCF margin%
21.39
19.16
17.72
17.40
17.04
18.19
17.07
17.16
16.12
16.10
10.49
17.07
17.28
16
0.782
FCF / Net incomex
0.539
0.514
0.486
0.521
0.489
0.553
0.511
0.555
0.507
0.504
1.019
0.511
0.512
47
26.19
ROIC%
9.54
7.17
5.75
7.71
5.64
6.09
4.54
3.34
3.86
2.83
8.23
3.86
5.70
58
29.39
Return on equity%
2.83
1.22
0.40
1.72
2.41
0.81
1.25
0.40
0.42
3.09
18.09
0.81
1.24
33
2.99
Return on assets%
13.61
14.50
16.99
16.79
17.34
19.85
19.34
19.09
19.34
16.70
5.75
19.34
17.16
57
12.13
EPS₹
15.45
15.28
16.38
19.05
19.39
18.50
21.26
20.74
22.28
21.17
12.74
1.77%
4.59%
—
29.28
EPS growth%
23.51
25.78
25.82
26.11
26.39
24.53
22.23
22.24
21.63
23.05
19.98
22.24
24.02
20
8.40
Bookvalue per sh₹
12.84
12.78
12.04
11.51
11.96
12.45
13.41
11.32
10.70
9.55
16.67
(4.41%)
(4.52%)
—
21.52
FCF per share₹
6.23
5.50
5.30
5.15
4.42
4.14
4.18
4.24
4.09
4.28
34.09
(0.64%)
(3.40%)
—
6.71
Dividend per sh₹
10.16
11.15
11.11
12.58
12.05
12.97
12.67
14.36
13.89
13.03
29.39
1.56%
3.85%
—
10.58
Div yield (avg)%
20.55
21.95
20.38
22.85
20.34
20.72
23.41
25.49
25.40
27.10
17.02
25.40
22.40
11
27.89
Payout ratio%
7.19
8.36
11.17
9.41
8.23
10.02
11.73
9.69
7.82
8.26
27.79
9.69
8.89
75
10.80
Shares (diluted)M
19.12
19.22
20.57
21.01
21.75
24.79
24.96
28.38
30.62
33.58
10.46
9.07%
7.62%
83
7.15
Buyback yield%
25.25
25.48
25.37
24.39
23.87
26.50
26.79
25.36
23.48
22.64
8.63
25.36
25.31
8
0.400
D/E ratiox
0.920
0.923
0.842
0.934
0.878
0.856
0.810
0.873
0.863
0.821
1.627
0.856
0.868
19
1.716
Enterprise value₹B
1.789
2.009
2.070
2.250
2.355
2.472
2.579
3.036
3.406
3.820
1.558
10.15%
7.55%
30
972.0
LT debt₹M
262.3
262.8
261.0
242.3
269.9
248.4
260.6
259.0
290.2
285.4
559.9
1.12%
1.45%
21
Revenue
₹1.671B
3.30%
1.00×
Cost of revenue
₹1.031B
3.61%
1.03×
Operating expenses
₹211.7M
2.42%
0.92×
Cash and investments
16.74%
Spread over hurdle
(5.15%)