1.121
Revenue₹B
14.15
14.56
14.90
15.06
15.37
15.57
16.01
16.26
17.17
17.48
1.173
2.61%
2.63%
59
25.95
Revenue growth%
21.53
21.61
22.93
21.22
20.54
20.39
20.22
17.54
14.80
15.33
15.57
17.54
20.47
17
17.45
Gross margin%
13.74
14.48
12.20
10.16
12.24
13.59
12.20
11.57
11.07
11.21
24.62
11.57
12.20
6
11.88
Operating margin%
0.40
0.40
2.92
5.88
7.49
8.24
5.58
5.75
4.52
6.21
25.11
5.75
5.66
77
28.35
Net margin%
15.80
15.48
17.86
17.73
16.75
19.48
20.92
20.03
19.84
21.56
11.83
20.03
18.67
11
25.47
P/E ratio (avg)x
11.38
11.05
10.87
11.91
11.77
11.87
11.84
10.83
10.67
11.18
21.17
11.18
11.28
47
22.37
EV/EBITx
25.30
23.22
23.60
22.29
20.86
18.49
19.06
21.09
20.14
19.04
12.83
19.06
20.97
32
19.29
FCF yield (avg)%
11.88
9.06
10.51
11.21
10.53
10.07
9.40
10.49
9.32
9.09
21.77
9.40
10.28
44
15.83
FCF margin%
22.35
23.99
22.16
19.87
21.69
20.51
21.40
21.14
21.85
22.19
24.21
21.40
21.77
36
0.966
FCF / Net incomex
0.897
0.839
0.792
0.860
0.897
0.937
0.953
0.937
0.920
0.830
0.856
0.937
0.897
54
22.90
ROIC%
16.86
19.51
19.98
19.89
19.46
22.24
21.70
23.60
23.46
24.88
29.65
23.46
20.84
86
19.53
Return on equity%
14.32
13.86
14.18
15.83
15.68
16.28
14.44
15.81
17.46
16.14
25.87
16.14
15.75
56
15.14
Return on assets%
22.03
21.12
19.45
16.83
19.17
16.48
16.20
14.68
13.09
11.82
3.59
14.68
16.66
8
5.49
EPS₹
8.49
9.06
9.41
11.44
11.96
14.37
14.95
17.46
20.08
22.96
5.75
13.94%
10.37%
—
12.64
EPS growth%
11.29
9.77
11.46
8.58
11.44
10.91
9.53
11.86
13.33
11.88
9.94
11.86
11.36
16
7.36
Bookvalue per sh₹
20.51
20.04
22.73
23.44
26.24
25.91
27.98
31.95
31.20
31.20
17.80
3.52%
4.39%
—
10.32
FCF per share₹
28.69
30.12
30.47
35.69
41.79
46.68
52.68
53.71
59.95
61.56
11.92
8.05%
8.51%
—
12.51
Dividend per sh₹
9.34
10.31
10.49
11.34
10.83
11.49
11.98
11.67
13.78
14.09
12.87
5.42%
3.78%
—
15.12
Div yield (avg)%
10.86
10.21
9.87
12.38
10.42
12.49
11.79
12.00
9.47
10.13
26.37
11.79
10.64
85
3.35
Payout ratio%
0.40
0.40
1.35
3.69
5.93
8.71
7.32
9.68
10.06
11.89
3.92
9.68
6.63
29
491.8
Shares (diluted)M
437.4
382.3
403.1
432.3
468.7
448.5
423.3
443.8
380.7
365.2
475.8
(4.87%)
(2.52%)
16
14.73
Buyback yield%
9.48
8.45
8.84
6.77
6.91
5.04
4.52
2.12
2.84
4.72
21.29
4.52
5.90
47
0.382
D/E ratiox
0.988
1.150
1.337
1.316
1.268
1.337
1.546
1.687
1.620
1.662
0.512
1.620
1.337
15
18.90
Enterprise value₹B
21.96
24.19
23.08
20.73
20.96
20.34
19.58
21.78
20.12
19.65
3.496
(1.28%)
(1.42%)
89
0.964
LT debt₹B
9.013
10.56
11.60
12.62
12.11
11.61
12.18
14.47
14.22
16.56
2.818
6.46%
6.62%
66
Revenue
₹17.48B
2.63%
1.00×
Cost of revenue
₹10.57B
2.76%
1.01×
Operating expenses
₹3.148B
2.02%
0.94×
Property and equipment
19.60%
Cash and investments
18.49%
Spread over hurdle
(5.46%)