0.582
Revenue₹B
0.909
0.970
1.057
1.149
1.233
1.335
1.412
1.481
1.591
1.725
0.596
6.95%
7.38%
33
20.85
Revenue growth%
3.34
0.99
3.14
0.81
0.90
2.47
4.87
5.03
7.85
9.63
22.16
5.03
3.24
28
5.02
Gross margin%
17.69
20.34
21.46
18.77
19.61
20.94
23.32
24.25
25.65
26.73
7.66
24.25
21.20
86
10.31
Operating margin%
1.31
0.40
3.19
2.47
3.82
5.84
4.63
6.71
9.35
10.82
8.53
6.71
4.23
30
23.84
Net margin%
6.32
6.47
7.21
6.75
5.20
3.09
3.30
5.05
7.81
6.37
9.46
5.05
6.34
15
19.87
P/E ratio (avg)x
25.91
28.61
25.05
24.88
26.89
25.47
25.43
26.22
27.73
30.05
21.62
26.22
26.07
67
21.99
EV/EBITx
35.51
37.72
36.23
39.91
38.31
40.65
40.76
46.38
54.25
57.99
31.55
46.38
40.28
80
11.06
FCF yield (avg)%
1.29
0.40
1.77
0.40
2.36
0.40
0.40
0.87
3.68
2.26
11.79
0.87
1.08
65
21.19
FCF margin%
5.58
7.19
4.38
4.81
3.91
5.87
7.53
7.95
6.39
7.06
2.56
7.06
6.13
93
0.872
FCF / Net incomex
0.284
0.302
0.317
0.322
0.323
0.357
0.332
0.356
0.318
0.305
0.704
0.332
0.320
13
17.26
ROIC%
20.90
22.03
19.72
18.96
21.52
22.36
22.96
24.45
27.35
26.53
7.59
24.45
22.20
66
19.26
Return on equity%
11.81
14.05
16.37
18.60
18.39
20.99
23.59
20.66
19.50
21.79
7.86
20.99
19.05
23
25.73
Return on assets%
16.03
13.60
12.24
10.06
10.65
13.33
15.22
12.98
14.80
13.41
10.47
13.41
13.37
47
43.33
EPS₹
21.93
19.35
17.61
16.63
15.35
16.50
15.60
16.35
16.18
15.80
46.46
0.57%
(2.48%)
—
15.68
EPS growth%
6.99
7.34
8.22
8.86
9.27
11.23
11.35
13.18
11.03
8.78
3.11
11.23
9.07
26
76.26
Bookvalue per sh₹
20.77
22.33
22.89
25.01
24.13
23.46
22.43
24.72
24.94
23.50
38.99
(0.53%)
0.25%
—
83.64
FCF per share₹
49.22
46.17
49.58
43.80
40.32
36.52
39.04
38.03
34.05
33.38
63.14
(3.70%)
(4.17%)
—
52.07
Dividend per sh₹
81.13
75.82
72.76
71.80
68.57
74.84
84.82
84.09
80.86
76.72
71.17
2.27%
0.97%
—
10.42
Div yield (avg)%
6.79
7.70
6.01
8.55
8.84
9.92
7.05
5.34
2.82
0.84
21.29
5.34
6.92
56
9.58
Payout ratio%
26.18
28.38
28.18
28.37
27.82
30.11
29.29
27.64
30.26
31.68
22.64
30.11
28.37
7
13.76
Shares (diluted)M
13.01
11.17
11.86
12.27
10.73
10.03
10.18
10.90
11.33
9.802
14.00
(1.80%)
(2.48%)
31
19.18
Buyback yield%
8.40
9.15
6.34
5.62
7.35
5.11
3.17
5.01
5.53
7.23
4.31
5.11
5.98
93
1.089
D/E ratiox
0.222
0.199
0.179
0.170
0.150
0.148
0.163
0.165
0.154
0.147
1.603
0.154
0.164
33
0.694
Enterprise value₹B
1.442
1.384
1.646
1.596
1.546
1.586
1.728
1.745
2.021
2.423
0.572
9.41%
6.32%
40
1.054
LT debt₹B
0.575
0.669
0.758
0.892
1.016
1.157
1.270
1.427
1.396
1.469
0.326
7.66%
11.32%
93
Revenue
₹1.725B
7.38%
1.00×
Cost of revenue
₹1.170B
7.12%
0.98×
Operating expenses
₹382.5M
7.86%
1.05×
Cash and investments
15.00%
Spread over hurdle
(7.33%)