0.267
Revenue₹B
0.616
0.653
0.700
0.769
0.824
0.909
0.981
1.052
1.125
1.194
0.282
7.70%
7.52%
11
7.82
Revenue growth%
12.28
11.87
13.02
14.77
16.74
18.92
16.89
18.66
21.57
19.54
14.84
18.92
16.82
30
26.93
Gross margin%
28.00
25.08
22.95
20.94
18.22
18.70
19.68
18.58
17.89
15.62
15.47
18.58
19.19
72
13.60
Operating margin%
14.76
16.41
14.51
16.39
13.93
14.95
12.00
10.87
10.77
12.86
15.67
12.00
14.22
10
3.09
Net margin%
11.53
12.24
10.18
10.91
9.05
8.83
8.70
7.67
9.27
9.85
18.54
8.83
9.56
12
13.82
P/E ratio (avg)x
33.47
35.72
36.71
41.74
39.25
41.18
47.71
48.27
46.46
51.91
26.05
47.71
41.46
15
25.82
EV/EBITx
10.17
10.45
11.75
11.29
12.53
13.12
12.56
11.92
11.43
11.52
9.170
11.92
11.63
8
19.49
FCF yield (avg)%
15.80
15.05
15.78
13.71
14.14
14.36
11.52
9.51
10.06
12.45
9.29
11.52
13.92
59
11.71
FCF margin%
30.79
30.39
33.23
34.88
35.17
37.79
38.60
40.24
39.42
37.92
11.74
38.60
36.48
67
0.403
FCF / Net incomex
1.815
2.145
2.558
2.922
3.269
3.691
3.688
4.206
4.765
5.061
0.747
4.206
3.479
12
20.55
ROIC%
26.74
25.63
28.40
28.69
31.30
33.48
32.49
33.00
33.28
34.93
6.35
33.28
31.89
94
26.27
Return on equity%
22.68
21.43
21.12
20.73
22.63
20.91
19.35
19.35
22.16
23.14
26.82
20.91
21.28
44
14.62
Return on assets%
30.22
27.94
30.70
31.00
28.55
29.55
29.21
32.10
31.40
28.48
2.94
29.55
29.88
52
29.71
EPS₹
36.21
34.99
36.30
41.80
46.67
47.76
45.80
44.46
46.34
45.89
32.85
(0.34%)
3.01%
—
10.70
EPS growth%
19.66
18.56
17.44
16.16
13.88
14.84
15.69
15.72
15.67
15.02
22.33
15.67
15.70
32
19.47
Bookvalue per sh₹
14.54
16.22
17.74
19.10
18.25
17.65
15.69
16.84
14.99
15.77
13.56
(2.89%)
(0.39%)
—
30.83
FCF per share₹
11.83
12.42
13.71
15.14
15.98
15.17
16.72
17.71
18.10
16.51
10.24
0.66%
2.49%
—
39.91
Dividend per sh₹
26.74
32.30
38.21
46.16
46.32
46.95
51.52
55.64
63.22
64.04
20.60
6.69%
9.63%
—
17.40
Div yield (avg)%
21.41
21.33
18.72
17.67
16.93
18.41
17.63
15.27
13.11
10.85
6.04
15.27
17.65
13
3.53
Payout ratio%
22.01
22.14
22.09
24.93
26.67
27.81
28.28
30.24
28.15
26.81
9.96
28.15
26.74
91
9.915
Shares (diluted)M
10.84
11.92
12.86
14.69
16.59
17.98
18.79
18.07
17.15
16.28
10.02
(0.38%)
4.34%
72
13.98
Buyback yield%
22.81
25.65
28.62
30.74
30.08
29.80
28.14
29.73
31.98
30.76
9.81
29.80
29.76
45
0.447
D/E ratiox
1.714
1.956
2.276
2.680
2.648
2.663
2.898
2.819
3.211
3.441
1.559
2.898
2.671
17
1.026
Enterprise value₹B
1.183
1.214
1.391
1.569
1.675
1.581
1.764
2.066
1.969
2.304
1.055
6.58%
6.60%
85
134.4
LT debt₹M
731.6
797.7
745.6
706.4
740.2
717.9
714.2
788.6
799.6
764.7
719.1
0.65%
2.04%
83
Revenue
₹1.194B
7.52%
1.00×
Cost of revenue
₹775.4M
7.52%
1.00×
Operating expenses
₹138.8M
8.48%
1.09×
Property and equipment
18.19%
Goodwill & intangibles
18.12%
Spread over hurdle
(7.28%)