1.139
Revenue₹B
1.061
1.128
1.178
1.242
1.328
1.398
1.461
1.519
1.596
1.645
1.213
4.37%
5.01%
66
22.10
Revenue growth%
2.52
0.98
0.61
3.52
3.50
6.08
4.34
3.36
4.90
4.83
24.67
4.83
3.51
53
24.22
Gross margin%
33.48
32.21
31.34
29.93
27.94
24.98
22.86
22.33
20.46
21.52
15.90
22.33
26.46
49
27.49
Operating margin%
0.54
0.40
0.40
0.40
0.40
2.15
4.49
5.11
5.12
3.71
4.78
4.49
1.34
39
23.38
Net margin%
20.40
19.00
16.90
18.66
18.99
19.12
21.61
22.29
23.43
23.39
4.00
22.29
19.76
94
22.67
P/E ratio (avg)x
17.26
18.06
17.02
17.91
17.10
17.95
16.74
16.46
17.03
15.41
33.58
16.74
17.07
61
37.76
EV/EBITx
22.25
21.21
22.24
21.35
23.32
21.59
23.05
22.43
25.67
26.21
15.02
23.05
22.34
49
13.37
FCF yield (avg)%
18.78
16.40
13.98
16.01
14.35
12.59
13.12
12.39
14.38
11.85
5.11
12.59
14.17
53
4.06
FCF margin%
12.03
13.92
15.31
15.67
13.05
13.59
13.39
13.94
16.34
14.51
24.72
13.94
13.93
13
1.055
FCF / Net incomex
0.500
0.534
0.605
0.638
0.717
0.840
0.921
0.987
1.150
1.359
1.048
0.987
0.779
80
4.68
ROIC%
7.07
9.33
11.86
10.91
8.64
11.11
9.22
9.35
9.20
11.90
19.67
9.35
9.34
80
23.48
Return on equity%
25.12
25.43
25.62
25.69
22.72
20.55
21.03
22.51
24.79
22.63
15.21
22.51
23.76
84
25.41
Return on assets%
29.03
29.58
29.03
31.22
31.95
29.12
30.50
28.42
30.02
28.75
25.77
29.12
29.35
62
12.59
EPS₹
83.06
85.50
95.32
103.61
111.59
127.15
133.01
142.75
157.69
177.24
13.58
9.70%
8.72%
—
28.53
EPS growth%
16.89
15.90
13.26
14.73
12.60
13.62
14.32
14.27
12.78
11.41
12.07
13.62
13.94
47
23.79
Bookvalue per sh₹
56.65
54.38
57.74
64.93
65.48
65.16
70.18
81.76
88.17
95.93
52.02
7.94%
7.14%
—
21.91
FCF per share₹
59.85
69.63
68.69
74.51
77.98
78.15
85.16
87.75
97.82
101.36
80.43
5.38%
7.40%
—
80.66
Dividend per sh₹
31.39
36.48
38.55
40.45
38.15
43.44
43.97
43.90
46.47
54.23
24.28
7.28%
5.79%
—
21.76
Div yield (avg)%
14.08
11.37
11.08
12.88
12.30
14.12
11.18
10.82
11.09
13.70
24.44
11.18
11.84
79
29.98
Payout ratio%
7.18
5.72
4.85
5.01
3.71
1.50
0.40
1.04
0.79
1.20
13.48
1.04
2.60
12
20.61
Shares (diluted)M
24.74
22.82
21.28
22.03
24.04
26.60
27.06
30.53
29.74
33.10
20.70
6.61%
3.50%
83
17.92
Buyback yield%
21.64
23.48
24.91
26.47
24.59
25.75
23.34
22.72
20.27
21.33
10.60
22.72
23.41
32
0.106
D/E ratiox
1.906
2.161
2.302
2.474
2.449
2.809
3.283
3.262
3.350
3.174
1.601
3.262
2.641
92
1,612
Enterprise value₹M
334.6
351.3
312.5
302.6
290.8
255.7
248.9
242.1
234.8
207.2
118.9
(6.55%)
(5.49%)
91
0.684
LT debt₹B
1.470
1.537
1.583
1.479
1.421
1.602
1.697
1.608
1.588
1.590
0.365
2.28%
0.04%
23
Revenue
₹1.645B
5.01%
1.00×
Cost of revenue
₹942.3M
4.99%
1.00×
Operating expenses
₹404.1M
4.77%
0.98×
Goodwill & intangibles
16.74%
Spread over hurdle
(8.57%)