0.398
Revenue₹B
0.934
0.952
0.977
1.001
1.038
1.075
1.080
1.101
1.093
1.105
0.443
1.24%
1.89%
59
10.60
Revenue growth%
23.01
25.00
22.39
21.12
21.92
20.01
17.52
15.15
13.66
11.51
13.12
15.15
20.57
20
17.89
Gross margin%
31.05
31.46
34.18
33.18
34.92
32.22
33.38
33.20
34.30
33.02
13.43
33.20
33.19
54
23.03
Operating margin%
9.63
7.62
8.13
10.48
10.30
9.92
12.58
10.87
9.00
6.70
5.53
9.92
9.77
6
15.93
Net margin%
18.29
18.29
19.34
16.88
18.50
18.26
18.24
18.32
16.93
15.94
23.54
18.24
18.27
74
9.860
P/E ratio (avg)x
19.84
21.62
22.48
25.90
27.59
29.63
33.05
33.21
38.27
43.84
15.98
33.21
28.61
86
27.57
EV/EBITx
51.77
58.51
66.64
68.10
78.71
88.31
101.8
106.7
113.3
122.0
8.076
106.7
83.51
10
23.93
FCF yield (avg)%
22.32
22.67
21.89
19.91
22.60
20.94
18.47
16.83
17.55
17.51
9.89
17.55
20.43
16
10.07
FCF margin%
25.84
25.73
25.85
27.09
25.91
23.36
22.15
25.06
26.28
28.52
23.23
25.06
25.84
91
0.650
FCF / Net incomex
2.717
2.954
3.492
3.479
3.786
3.834
3.913
4.213
4.607
5.110
1.760
4.213
3.810
11
23.13
ROIC%
16.20
15.10
14.77
12.10
9.63
10.39
11.29
9.15
6.48
8.39
21.29
9.15
10.84
46
11.16
Return on equity%
24.38
22.48
22.91
23.56
24.46
22.01
20.15
17.71
17.32
16.66
28.04
17.71
22.25
24
28.66
Return on assets%
4.35
6.32
4.77
3.99
5.06
5.67
5.60
8.56
6.46
4.90
21.81
5.67
5.33
40
21.43
EPS₹
8.56
8.81
9.58
9.47
8.19
7.87
7.88
7.47
7.53
7.14
23.74
(2.70%)
(2.64%)
—
8.68
EPS growth%
16.45
15.33
16.86
16.41
18.13
19.61
17.57
20.40
22.24
25.03
13.80
20.40
17.85
30
21.00
Bookvalue per sh₹
20.49
22.51
25.43
29.21
30.11
29.58
32.79
34.21
39.61
39.22
16.22
5.43%
6.87%
—
8.03
FCF per share₹
12.64
13.83
14.09
12.88
12.54
11.32
11.85
10.67
9.95
10.73
16.98
(3.08%)
(0.75%)
—
13.03
Dividend per sh₹
21.99
25.74
27.29
27.90
32.51
35.80
39.55
41.84
40.80
43.39
17.06
5.94%
7.37%
—
24.26
Div yield (avg)%
19.11
21.43
18.77
19.58
18.70
18.22
17.78
17.00
14.75
12.77
18.31
17.00
18.46
31
16.78
Payout ratio%
22.15
20.91
18.43
21.07
20.62
21.65
22.26
19.62
17.08
19.96
27.79
19.96
20.76
67
18.11
Shares (diluted)M
20.98
23.47
24.93
24.51
23.54
22.75
22.31
24.19
26.01
24.20
18.74
0.55%
1.67%
74
29.95
Buyback yield%
4.53
3.35
4.05
4.59
6.90
9.22
9.27
9.10
11.18
12.84
5.58
9.27
8.00
60
0.707
D/E ratiox
1.223
1.132
1.187
1.178
1.120
1.209
1.170
1.264
1.250
1.195
0.898
1.209
1.191
46
945.0
Enterprise value₹M
602.8
639.6
539.1
510.0
535.5
543.0
558.3
590.0
626.9
661.2
235.2
4.31%
(0.35%)
15
0.705
LT debt₹B
1.099
1.133
1.147
1.152
1.264
1.400
1.391
1.221
1.210
1.174
0.658
(1.46%)
1.19%
19
Revenue
₹1.105B
1.89%
1.00×
Cost of revenue
₹773.2M
1.89%
1.00×
Operating expenses
₹166.6M
2.44%
1.06×
Goodwill & intangibles
14.97%
Cash and investments
14.40%
Spread over hurdle
(4.38%)