0.539
Revenue₹B
0.869
0.909
0.988
1.049
1.130
1.189
1.259
1.345
1.430
1.542
0.570
6.41%
6.58%
28
5.66
Revenue growth%
6.04
5.16
3.04
1.16
0.40
0.40
3.06
5.63
7.80
10.02
29.60
5.63
4.11
32
11.14
Gross margin%
7.57
8.65
11.43
10.02
11.76
14.45
16.72
14.17
16.53
16.51
25.70
16.51
12.96
65
25.22
Operating margin%
12.21
13.15
12.26
14.99
13.81
12.49
14.15
11.64
9.57
10.70
25.59
11.64
12.37
91
4.93
Net margin%
27.45
25.11
25.85
27.26
26.74
23.84
22.60
22.67
21.40
24.31
18.02
22.67
24.71
68
18.45
P/E ratio (avg)x
23.29
22.19
21.32
18.97
17.72
17.19
17.87
18.05
18.02
19.46
35.58
18.02
18.51
72
31.62
EV/EBITx
53.11
51.38
52.96
57.53
55.85
61.65
65.40
76.18
74.35
71.17
15.05
71.17
59.59
16
23.29
FCF yield (avg)%
15.43
13.34
12.27
13.19
14.75
14.94
12.23
13.67
11.90
10.84
8.45
12.23
13.27
39
22.71
FCF margin%
34.07
34.13
36.49
35.45
37.43
34.73
31.78
28.91
31.33
31.72
7.93
31.72
34.10
56
0.504
FCF / Net incomex
0.698
0.649
0.586
0.524
0.463
0.448
0.443
0.395
0.346
0.354
0.962
0.395
0.455
42
6.92
ROIC%
24.35
23.79
23.92
21.73
23.91
25.62
23.38
21.01
18.79
19.68
15.14
21.01
23.59
20
12.28
Return on equity%
22.44
19.46
16.69
18.27
18.15
19.46
21.46
24.05
23.95
25.49
24.88
23.95
20.46
78
16.10
Return on assets%
1.08
3.17
4.51
6.13
6.90
9.48
9.94
7.55
7.05
8.71
24.29
8.71
6.97
39
38.82
EPS₹
28.00
31.10
34.77
40.56
42.33
49.00
57.20
65.73
71.25
82.50
42.59
14.28%
11.90%
—
27.86
EPS growth%
8.46
7.94
9.13
9.87
10.56
12.97
11.11
13.79
13.56
11.47
11.74
12.97
10.83
11
52.51
Bookvalue per sh₹
32.18
29.21
29.94
30.50
31.05
33.46
31.05
30.03
32.34
29.45
22.24
(1.05%)
(1.47%)
—
55.46
FCF per share₹
14.55
14.98
15.83
14.61
14.79
16.46
14.89
16.49
18.32
20.51
18.29
6.76%
3.92%
—
19.99
Dividend per sh₹
46.39
41.76
43.59
38.91
40.30
38.92
43.59
42.30
46.33
48.68
20.34
3.85%
(0.46%)
—
3.84
Div yield (avg)%
23.58
26.41
25.22
27.70
28.31
27.15
28.78
26.95
24.86
24.62
9.70
26.95
26.68
29
19.52
Payout ratio%
8.47
7.43
5.78
7.66
10.37
7.39
10.24
10.82
12.49
12.21
22.48
10.82
9.36
21
25.04
Shares (diluted)M
19.73
18.47
18.80
19.47
17.59
18.13
17.13
15.17
14.81
15.24
26.17
(2.83%)
(3.41%)
10
29.01
Buyback yield%
23.69
22.61
20.16
22.29
24.40
25.82
26.59
25.43
25.97
23.35
7.55
25.82
24.04
68
1.111
D/E ratiox
0.169
0.157
0.174
0.165
0.168
0.170
0.152
0.153
0.153
0.148
0.104
0.153
0.161
76
1.433
Enterprise value₹B
1.716
1.865
2.009
2.231
2.037
1.823
1.797
1.802
1.838
1.894
1.971
(1.44%)
1.86%
88
0.228
LT debt₹B
0.134
0.154
0.169
0.164
0.168
0.171
0.190
0.218
0.234
0.260
1.892
9.09%
6.83%
74
Revenue
₹1.542B
6.58%
1.00×
Cost of revenue
₹1.018B
6.25%
0.97×
Operating expenses
₹244.5M
7.68%
1.11×
Property and equipment
16.97%
Spread over hurdle
(11.02%)