0.181
Revenue₹B
0.950
0.973
1.033
1.068
1.105
1.145
1.176
1.229
1.297
1.364
0.191
4.30%
3.97%
66
4.45
Revenue growth%
6.45
4.22
3.38
5.39
5.99
5.42
7.69
9.55
6.68
6.73
4.44
6.73
6.22
66
23.51
Gross margin%
17.71
18.88
16.41
16.89
19.05
18.75
17.97
18.88
18.20
16.86
28.16
18.20
18.09
61
29.85
Operating margin%
16.63
14.44
17.05
19.06
17.94
18.03
18.70
15.85
15.87
15.12
16.77
15.87
16.84
72
28.57
Net margin%
21.88
20.51
21.35
18.72
17.45
19.37
17.92
18.32
17.64
17.99
23.04
17.99
18.52
57
28.10
P/E ratio (avg)x
25.49
25.85
23.70
23.16
25.48
23.35
24.29
21.90
19.90
19.69
28.43
21.90
23.52
57
11.13
EV/EBITx
5.505
5.423
5.562
5.960
6.089
5.299
4.849
4.684
4.511
4.445
19.24
4.684
5.361
50
22.07
FCF yield (avg)%
10.49
9.66
7.43
8.11
11.01
13.42
12.94
13.63
16.28
18.49
21.85
13.63
11.97
66
3.60
FCF margin%
14.81
15.07
13.03
12.82
12.81
15.62
18.37
17.32
16.67
18.08
22.36
17.32
15.35
86
0.644
FCF / Net incomex
2.032
2.067
2.107
2.153
2.485
2.522
2.766
2.594
2.464
2.807
0.250
2.594
2.474
82
7.59
ROIC%
5.72
3.03
5.85
8.06
6.72
5.23
3.51
5.43
4.09
5.23
5.31
5.23
5.33
77
6.11
Return on equity%
3.63
3.54
1.29
3.96
6.13
6.07
6.94
9.52
11.06
9.61
26.95
9.52
6.10
43
3.27
Return on assets%
13.23
15.48
16.91
17.91
20.50
21.46
24.40
24.94
27.81
30.41
20.00
24.94
20.98
31
55.35
EPS₹
72.20
69.64
73.67
79.85
92.80
93.60
91.18
99.35
92.56
103.10
56.63
2.13%
4.60%
—
3.13
EPS growth%
27.28
30.06
30.31
28.72
29.83
27.99
29.72
30.08
29.31
27.95
24.04
29.31
29.52
46
45.86
Bookvalue per sh₹
66.89
61.86
59.95
65.08
72.97
83.72
85.34
77.91
76.08
75.70
59.27
0.74%
1.71%
—
11.46
FCF per share₹
45.97
46.79
50.57
50.49
59.38
65.19
73.66
86.60
89.82
106.73
56.76
12.44%
10.13%
—
41.52
Dividend per sh₹
69.78
69.84
67.00
68.36
63.60
63.34
68.45
65.71
63.96
68.78
36.23
1.58%
0.27%
—
23.91
Div yield (avg)%
17.28
14.29
11.99
12.65
14.50
16.21
14.64
16.29
18.02
18.51
13.14
16.29
15.42
26
15.94
Payout ratio%
0.40
0.40
0.46
1.92
2.73
5.14
2.90
4.07
2.63
2.48
2.82
2.90
2.55
69
14.03
Shares (diluted)M
14.14
15.32
15.29
15.41
16.44
18.43
18.31
18.99
17.91
17.52
13.97
1.28%
3.09%
71
28.90
Buyback yield%
21.87
20.41
21.72
21.47
19.90
21.79
19.99
20.30
22.02
21.59
6.63
21.59
21.53
87
1.155
D/E ratiox
1.404
1.425
1.722
1.809
1.883
2.046
2.304
2.505
2.930
3.217
1.110
2.505
1.964
39
0.891
Enterprise value₹B
1.009
1.033
1.021
1.023
1.004
1.036
1.042
1.054
1.125
1.209
0.974
3.78%
1.60%
76
1.023
LT debt₹B
1.834
2.034
1.989
2.307
2.248
2.479
2.708
2.579
2.927
3.393
0.917
8.58%
6.02%
67
Revenue
₹1.364B
3.97%
1.00×
Cost of revenue
₹870.4M
3.87%
0.99×
Operating expenses
₹277.2M
4.77%
1.08×
Cash and investments
18.33%
Spread over hurdle
(3.51%)