0.838
Revenue₹B
0.869
0.948
1.002
1.089
1.180
1.269
1.343
1.472
1.613
1.722
0.922
7.85%
7.73%
34
8.35
Revenue growth%
12.00
14.81
13.37
16.18
17.89
20.85
23.73
24.60
24.29
21.65
7.97
23.73
19.37
84
3.55
Gross margin%
7.88
8.26
9.81
8.93
9.37
9.10
9.81
9.02
7.77
4.78
4.83
9.02
8.97
73
12.92
Operating margin%
9.20
6.91
9.21
10.29
8.14
9.44
9.73
7.74
7.96
7.15
9.37
7.96
8.67
61
17.74
Net margin%
0.40
0.40
0.50
0.40
0.40
0.40
3.10
3.96
4.08
6.12
5.79
3.96
0.45
45
7.142
P/E ratio (avg)x
12.25
12.70
13.72
15.10
15.23
14.04
13.51
12.69
11.39
10.53
14.49
12.69
13.11
24
15.38
EV/EBITx
18.85
17.72
17.46
16.20
17.04
15.57
14.64
13.38
12.58
12.79
10.18
13.38
15.89
43
22.75
FCF yield (avg)%
7.05
7.51
8.86
7.32
6.73
6.74
8.58
8.40
10.01
12.91
14.42
8.58
7.96
39
14.82
FCF margin%
5.53
7.53
4.92
5.89
6.03
3.20
3.28
1.44
3.22
1.54
24.00
3.20
4.10
93
1.274
FCF / Net incomex
1.211
1.093
1.060
1.044
0.988
0.977
0.941
0.987
0.902
0.979
1.214
0.977
0.987
61
13.38
ROIC%
9.88
12.47
10.32
10.87
12.29
13.26
15.08
15.50
17.36
20.02
18.89
15.50
12.87
76
14.18
Return on equity%
11.10
9.72
12.05
10.14
12.98
13.50
12.93
12.76
9.86
7.92
20.10
12.76
11.57
64
20.61
Return on assets%
17.71
17.40
14.40
14.13
13.27
15.78
17.79
20.18
21.17
19.38
28.75
19.38
17.55
20
3.97
EPS₹
4.78
4.87
4.62
4.75
5.06
5.10
5.78
5.72
6.06
6.36
4.10
4.68%
4.44%
—
8.93
EPS growth%
7.40
4.77
4.29
4.31
4.32
2.71
1.00
0.40
2.10
1.81
28.80
1.81
3.50
48
6.66
Bookvalue per sh₹
3.02
3.28
3.58
3.85
3.59
3.61
3.25
2.82
2.83
3.09
3.61
(2.96%)
(0.90%)
—
11.18
FCF per share₹
1.99
1.88
1.97
1.70
1.68
1.48
1.35
1.40
1.22
1.31
6.82
(4.88%)
(3.84%)
—
11.79
Dividend per sh₹
4.07
4.38
4.24
3.61
3.93
4.00
3.53
3.51
3.01
2.99
12.20
(5.33%)
(2.45%)
—
22.88
Div yield (avg)%
9.91
11.37
11.89
8.95
11.28
9.58
7.03
6.66
6.81
5.23
25.83
6.81
9.26
59
22.26
Payout ratio%
15.11
16.36
19.12
16.41
14.20
11.81
11.80
10.94
8.44
5.53
6.86
10.94
13.00
65
65.02
Shares (diluted)M
65.90
59.76
60.63
60.06
52.67
56.32
56.73
61.30
60.00
65.60
66.09
4.49%
0.68%
82
28.30
Buyback yield%
27.65
29.55
29.41
27.21
29.88
30.48
30.48
30.08
29.48
31.58
9.45
30.48
29.72
27
1.638
D/E ratiox
1.050
1.167
1.327
1.340
1.423
1.315
1.503
1.582
1.555
1.441
1.354
1.503
1.381
57
0.602
Enterprise value₹B
1.155
1.270
1.153
1.294
1.430
1.378
1.336
1.186
1.225
1.278
1.165
(2.23%)
2.24%
89
1,095
LT debt₹M
771.9
748.5
746.2
728.4
783.1
701.4
753.5
709.6
685.8
618.4
855.6
(4.61%)
(3.28%)
53
Revenue
₹1.722B
7.73%
1.00×
Cost of revenue
₹853.2M
7.98%
1.02×
Operating expenses
₹402.3M
7.42%
0.97×
Goodwill & intangibles
15.83%
Spread over hurdle
(4.49%)