0.534
Revenue₹B
0.551
0.596
0.648
0.690
0.749
0.797
0.867
0.946
1.011
1.087
0.588
7.73%
7.98%
69
22.96
Revenue growth%
27.47
25.14
27.00
26.82
27.69
28.19
28.98
26.85
24.19
21.46
14.36
26.85
26.93
32
12.25
Gross margin%
25.86
27.47
25.29
25.05
24.73
26.41
28.54
27.13
28.72
27.17
2.99
27.17
26.77
8
11.72
Operating margin%
16.23
13.98
13.26
12.47
12.31
9.54
9.38
10.22
10.00
12.89
18.01
10.00
12.39
88
5.61
Net margin%
18.17
15.94
13.88
11.01
12.24
15.06
13.17
14.45
16.30
16.36
7.11
15.06
14.76
59
10.91
P/E ratio (avg)x
36.37
37.54
39.57
46.20
49.90
59.98
68.32
71.91
72.38
76.46
37.76
71.91
54.94
8
21.29
EV/EBITx
25.14
24.42
25.83
25.25
27.17
26.77
26.19
26.09
24.95
21.30
11.49
26.09
25.54
31
20.46
FCF yield (avg)%
6.28
5.76
3.52
1.57
1.12
3.74
5.41
6.30
4.91
6.48
28.61
5.41
5.16
89
8.90
FCF margin%
28.94
31.20
30.62
29.68
27.07
26.20
28.19
28.26
31.25
33.96
18.38
28.26
29.31
87
0.303
FCF / Net incomex
2.804
3.104
3.689
4.279
5.030
5.395
6.062
6.817
6.873
7.091
0.215
6.817
5.213
21
6.94
ROIC%
30.74
28.80
30.68
29.21
31.54
29.86
32.22
33.42
33.09
33.95
8.04
33.09
31.14
71
6.21
Return on equity%
11.61
10.66
8.73
6.94
9.23
9.50
11.38
12.43
13.51
13.34
13.67
12.43
11.02
42
9.75
Return on assets%
16.68
15.22
15.39
14.49
14.21
13.65
11.69
11.60
14.14
14.02
22.47
13.65
14.18
21
20.23
EPS₹
15.85
14.31
14.11
15.87
15.37
14.89
14.62
14.31
16.17
16.27
21.50
1.14%
(0.52%)
—
7.69
EPS growth%
18.32
15.69
18.65
16.48
18.52
16.86
16.19
17.11
14.34
11.43
2.74
16.19
16.67
32
12.83
Bookvalue per sh₹
26.87
27.34
28.06
32.95
37.39
39.90
44.57
43.54
45.82
46.39
9.50
4.40%
7.07%
—
21.27
FCF per share₹
23.66
23.32
25.19
25.35
23.68
24.15
25.10
26.94
31.05
34.38
19.19
7.74%
3.23%
—
6.81
Dividend per sh₹
6.83
7.31
7.46
7.00
6.69
6.62
6.22
5.53
5.33
5.30
13.35
(4.56%)
(2.80%)
—
6.36
Div yield (avg)%
17.69
20.47
19.14
20.68
18.54
19.16
18.22
18.21
19.82
19.08
19.18
19.08
19.11
30
20.74
Payout ratio%
16.42
15.58
14.33
12.73
12.00
13.77
14.90
15.03
17.01
15.99
24.31
15.03
14.96
73
30.15
Shares (diluted)M
31.13
34.54
36.61
40.18
39.94
38.49
38.87
43.82
40.05
40.24
30.46
0.15%
3.34%
17
9.69
Buyback yield%
11.44
8.52
9.39
9.18
9.35
11.63
13.28
12.30
12.67
10.87
5.40
12.30
11.15
47
1.226
D/E ratiox
1.594
1.638
1.754
1.753
1.805
1.712
1.794
1.614
1.471
1.371
1.365
1.614
1.675
69
0.921
Enterprise value₹B
1.179
1.093
1.037
0.961
1.042
1.125
1.255
1.222
1.190
1.252
0.397
3.75%
0.34%
20
1.314
LT debt₹B
0.720
0.702
0.806
0.769
0.726
0.775
0.830
0.777
0.899
1.015
0.945
6.93%
5.12%
19
Revenue
₹1.087B
7.98%
1.00×
Cost of revenue
₹535.0M
7.96%
1.00×
Operating expenses
₹221.8M
7.82%
0.99×
Cash and investments
21.55%
Spread over hurdle
(6.48%)