0.456
Revenue₹B
0.867
0.913
0.960
1.010
1.060
1.111
1.152
1.242
1.310
1.352
0.508
4.99%
5.31%
41
4.98
Revenue growth%
29.73
30.66
32.45
34.37
32.83
32.52
35.34
33.84
32.73
31.74
23.16
32.73
32.63
78
16.12
Gross margin%
17.97
15.69
15.49
15.01
15.71
16.86
17.11
15.60
17.88
20.71
20.17
17.11
16.29
90
13.36
Operating margin%
30.61
29.56
29.55
31.40
32.43
31.79
32.12
31.73
29.32
26.79
29.56
31.73
31.00
26
7.02
Net margin%
2.56
3.59
5.20
5.40
6.27
8.59
9.06
10.10
10.47
11.21
21.84
10.10
7.43
51
32.53
P/E ratio (avg)x
29.18
30.69
33.78
34.61
35.46
36.48
34.55
37.90
40.68
37.07
29.17
37.07
35.03
18
37.62
EV/EBITx
43.41
44.98
48.84
51.99
58.39
57.69
62.16
71.33
71.25
70.32
30.64
70.32
58.04
20
29.12
FCF yield (avg)%
26.94
29.03
31.46
31.63
33.93
31.16
29.25
26.94
24.49
24.19
9.75
26.94
29.14
7
5.19
FCF margin%
13.87
16.39
15.64
15.89
13.46
10.52
9.04
8.29
7.74
6.46
27.53
8.29
11.99
71
1.292
FCF / Net incomex
2.223
2.361
2.634
3.058
3.476
3.489
3.498
3.584
3.634
4.225
0.633
3.584
3.483
20
11.25
ROIC%
17.92
20.68
22.72
23.26
21.07
18.75
21.48
23.56
20.70
20.89
15.59
20.89
20.98
63
24.81
Return on equity%
20.22
17.44
14.63
12.81
12.26
10.48
12.24
11.67
14.16
14.48
21.34
12.24
13.49
44
3.50
Return on assets%
2.12
0.89
2.34
1.67
3.16
1.75
0.40
0.40
0.40
2.74
25.09
0.40
1.71
78
32.22
EPS₹
60.07
64.44
58.86
55.83
59.55
60.36
55.32
59.86
63.75
67.34
33.79
2.49%
1.73%
—
10.37
EPS growth%
18.16
20.44
17.58
18.10
20.72
18.36
18.26
17.62
18.34
18.60
5.87
18.34
18.30
86
23.29
Bookvalue per sh₹
59.82
70.03
82.53
89.52
105.38
102.84
99.22
112.40
115.03
128.96
31.46
4.12%
9.76%
—
32.65
FCF per share₹
112.97
121.19
143.33
146.02
148.18
176.85
201.72
212.69
215.12
225.57
68.59
8.77%
8.14%
—
26.30
Dividend per sh₹
63.38
66.89
72.50
80.30
81.56
83.04
86.01
98.24
99.67
114.87
27.92
7.09%
6.18%
—
27.49
Div yield (avg)%
11.14
9.13
11.97
10.74
7.89
6.96
8.91
10.77
9.10
6.26
9.68
8.91
9.11
26
18.51
Payout ratio%
25.50
23.20
21.85
22.76
20.89
22.37
21.35
24.26
23.13
22.80
5.21
22.80
22.78
81
10.85
Shares (diluted)M
14.93
15.58
17.73
18.13
18.05
18.29
19.49
21.44
20.76
20.87
10.92
2.94%
3.99%
47
7.71
Buyback yield%
11.99
10.76
9.40
7.64
5.65
7.34
8.74
8.65
10.13
7.66
24.17
8.65
8.70
87
1.714
D/E ratiox
1.841
1.720
1.818
1.705
1.576
1.657
1.545
1.398
1.417
1.529
1.292
1.529
1.617
42
0.655
Enterprise value₹B
0.703
0.805
0.897
0.869
0.980
1.106
1.167
1.339
1.523
1.546
0.275
9.54%
8.24%
61
944.7
LT debt₹M
190.0
211.8
218.7
240.7
267.6
278.4
276.7
265.7
259.1
258.0
503.6
(0.74%)
2.33%
35
Revenue
₹1.352B
5.31%
1.00×
Cost of revenue
₹946.4M
5.31%
1.00×
Operating expenses
₹277.3M
5.25%
0.99×
Goodwill & intangibles
16.25%
Spread over hurdle
29.23%