1.291
Revenue₹B
0.720
0.767
0.821
0.900
0.974
1.083
1.182
1.289
1.421
1.561
1.354
9.89%
8.75%
45
6.74
Revenue growth%
25.61
28.48
26.49
24.40
24.13
23.51
23.23
22.38
19.46
20.33
20.54
22.38
23.82
74
19.21
Gross margin%
17.86
18.58
20.64
21.75
22.11
24.70
23.26
22.77
21.67
21.36
23.29
22.77
21.71
53
15.36
Operating margin%
4.36
3.19
0.40
0.40
1.38
2.37
0.51
0.51
3.50
2.85
26.04
2.37
1.87
33
11.03
Net margin%
23.23
23.74
21.74
19.89
17.40
17.97
20.30
18.94
17.10
18.74
21.46
18.74
19.42
22
11.81
P/E ratio (avg)x
37.78
44.25
51.06
50.60
57.41
59.47
67.18
65.46
68.68
72.54
15.79
67.18
58.44
48
11.65
EV/EBITx
10.49
11.51
11.32
11.30
10.26
10.99
10.03
10.67
11.14
11.06
24.23
10.99
11.03
11
15.10
FCF yield (avg)%
28.72
30.45
32.85
32.53
29.84
29.43
26.96
26.76
29.12
27.95
26.83
27.95
29.27
48
20.01
FCF margin%
2.14
3.89
4.71
2.55
1.48
3.29
2.51
0.40
1.94
0.40
23.72
1.94
2.32
73
1.238
FCF / Net incomex
0.271
0.260
0.249
0.241
0.264
0.236
0.257
0.236
0.244
0.243
1.523
0.243
0.246
21
28.87
ROIC%
17.66
18.48
19.85
20.61
22.57
23.26
23.77
21.77
21.65
18.89
4.12
21.77
21.13
43
16.93
Return on equity%
17.48
17.73
16.58
14.10
16.75
14.31
12.98
10.68
10.84
8.73
28.26
10.84
14.21
72
11.31
Return on assets%
29.10
27.96
28.45
25.82
26.21
24.73
23.31
24.35
22.98
23.64
13.77
23.64
25.28
10
5.15
EPS₹
7.17
6.99
8.22
9.33
10.37
11.32
12.84
14.00
15.11
15.66
5.70
8.60%
8.67%
—
9.77
EPS growth%
17.39
18.77
16.92
15.13
15.38
15.25
17.23
15.32
16.15
18.77
14.07
16.15
16.54
68
1.65
Bookvalue per sh₹
5.33
5.56
5.74
5.97
5.87
5.79
5.46
4.87
4.77
4.42
4.45
(5.52%)
(1.54%)
—
1.87
FCF per share₹
4.45
4.96
5.38
5.67
6.05
6.25
6.67
7.08
7.25
8.67
0.93
7.46%
8.70%
—
6.11
Dividend per sh₹
7.82
7.29
7.82
7.82
7.50
7.30
7.94
7.70
8.05
8.00
5.28
1.31%
0.61%
—
18.45
Div yield (avg)%
14.10
13.01
11.42
8.54
11.30
12.86
14.33
12.68
14.36
14.00
29.31
14.00
12.94
33
18.62
Payout ratio%
0.55
0.79
0.40
0.40
0.40
1.18
2.02
3.72
2.82
4.35
20.69
2.82
0.99
41
233.9
Shares (diluted)M
312.1
299.8
335.5
382.3
396.9
422.8
471.7
548.6
512.2
576.5
236.1
7.75%
5.82%
58
10.13
Buyback yield%
17.10
14.87
13.47
15.63
15.84
16.17
15.47
18.10
16.55
17.29
23.15
16.55
16.00
11
0.138
D/E ratiox
1.605
1.764
1.887
2.062
2.253
2.518
2.494
2.912
3.193
3.201
0.861
2.912
2.374
94
789.8
Enterprise value₹M
306.4
303.1
300.2
297.9
292.6
257.2
233.1
248.8
239.7
212.2
652.6
(6.22%)
(3.83%)
27
0.583
LT debt₹B
1.240
1.384
1.440
1.710
1.903
2.068
2.380
2.625
3.096
3.533
0.220
13.18%
10.89%
56
Revenue
₹1.561B
8.75%
1.00×
Cost of revenue
₹739.2M
8.98%
1.02×
Operating expenses
₹342.0M
8.82%
1.01×
Cash and investments
18.85%
Property and equipment
14.23%
Spread over hurdle
(0.07%)