0.302
Revenue₹B
0.811
0.848
0.882
0.921
0.923
0.936
0.937
0.978
1.012
1.037
0.311
2.35%
2.74%
40
4.27
Revenue growth%
16.30
14.28
11.73
11.05
8.18
5.98
6.33
3.70
3.33
4.40
8.16
4.40
7.25
6
9.88
Gross margin%
13.56
15.10
13.70
11.75
14.12
14.62
14.49
15.65
14.34
12.55
2.24
14.49
14.23
70
2.38
Operating margin%
12.91
12.93
10.73
12.61
13.45
11.22
12.23
15.15
13.88
12.44
28.49
12.44
12.76
28
25.20
Net margin%
3.35
2.91
1.27
1.70
1.06
1.55
4.13
4.19
1.23
0.40
14.54
1.55
1.63
67
7.152
P/E ratio (avg)x
13.12
13.16
12.05
12.55
13.09
12.26
13.73
12.43
13.61
12.94
12.68
12.94
13.02
33
25.90
EV/EBITx
17.95
19.33
22.61
21.53
24.00
26.29
30.93
31.90
32.65
37.55
37.90
31.90
25.15
32
9.40
FCF yield (avg)%
16.49
18.05
19.71
21.17
20.77
19.89
18.40
20.64
21.06
22.19
14.27
20.64
20.27
5
3.94
FCF margin%
19.14
18.03
19.31
17.77
16.56
15.20
17.05
16.65
19.18
18.36
4.14
17.05
17.90
75
1.044
FCF / Net incomex
1.520
1.478
1.336
1.401
1.563
1.465
1.430
1.479
1.378
1.391
0.139
1.430
1.447
60
4.65
ROIC%
7.81
10.65
12.27
11.28
11.71
14.24
12.00
13.17
11.13
8.85
26.84
12.00
11.50
87
8.04
Return on equity%
0.40
0.40
0.40
0.40
0.73
0.40
0.89
0.40
2.08
0.51
16.98
0.51
0.40
84
13.03
Return on assets%
24.38
27.17
25.57
24.49
23.05
23.38
22.37
24.48
21.91
20.70
5.09
22.37
23.88
23
25.92
EPS₹
47.02
44.52
46.21
44.14
44.11
43.40
48.36
52.83
54.33
50.85
27.52
2.89%
1.62%
—
21.01
EPS growth%
12.54
11.44
9.16
6.52
7.36
7.45
5.62
5.32
6.64
6.89
14.23
6.64
7.13
53
36.22
Bookvalue per sh₹
51.74
55.63
53.93
60.04
62.00
66.99
67.74
72.84
75.94
86.92
27.98
6.99%
5.72%
—
22.83
FCF per share₹
11.85
12.73
11.80
12.63
13.47
12.72
14.06
14.91
15.06
14.91
17.78
2.05%
3.47%
—
9.89
Dividend per sh₹
19.32
18.86
18.41
17.01
14.72
14.66
15.03
13.58
14.53
13.86
26.18
(1.19%)
(3.46%)
—
25.89
Div yield (avg)%
4.39
1.60
3.65
1.22
2.02
5.01
7.99
7.34
7.64
7.47
17.99
7.47
4.70
36
24.19
Payout ratio%
32.29
32.85
34.11
36.20
37.53
37.34
38.86
41.52
40.97
39.10
13.38
39.10
37.44
7
37.00
Shares (diluted)M
69.08
81.84
85.66
96.12
98.37
104.3
123.7
125.6
122.4
131.6
37.91
6.00%
8.33%
93
4.54
Buyback yield%
24.42
26.74
28.93
29.10
28.77
28.41
26.33
28.95
26.74
28.54
7.20
28.41
28.47
94
1.266
D/E ratiox
2.007
1.986
1.886
1.947
2.111
2.099
2.091
2.406
2.740
2.553
1.020
2.406
2.095
20
0.170
Enterprise value₹B
0.597
0.693
0.772
0.868
0.920
1.039
1.204
1.152
1.245
1.276
0.915
6.77%
8.36%
45
0.417
LT debt₹B
1.375
1.391
1.465
1.436
1.310
1.457
1.632
1.648
1.895
1.938
1.004
8.15%
4.76%
24
Revenue
₹1.037B
2.74%
1.00×
Cost of revenue
₹725.8M
2.74%
1.00×
Operating expenses
₹223.0M
3.16%
1.04×
Cash and investments
19.73%
Goodwill & intangibles
16.35%
Spread over hurdle
(9.81%)