1.087
Revenue₹B
0.933
0.974
1.004
1.054
1.082
1.114
1.174
1.249
1.280
1.344
1.181
4.43%
4.00%
40
10.64
Revenue growth%
14.52
14.56
15.28
15.04
13.89
15.73
16.04
16.44
17.03
15.09
13.85
16.04
15.19
27
19.35
Gross margin%
5.20
3.83
3.01
1.87
2.05
3.67
5.70
4.52
7.40
5.18
12.51
5.18
4.17
12
22.44
Operating margin%
12.68
13.72
11.15
9.25
11.49
10.40
10.69
10.09
10.90
11.71
23.43
10.69
11.03
72
27.89
Net margin%
18.54
17.10
19.99
21.79
20.65
21.43
20.43
18.72
16.32
14.92
20.97
18.72
19.36
86
13.49
P/E ratio (avg)x
10.35
10.77
11.35
12.02
11.36
11.42
10.03
9.691
8.278
7.927
36.69
9.691
10.56
24
17.83
EV/EBITx
50.13
49.24
50.30
56.23
62.07
62.76
57.90
60.88
64.84
62.23
30.62
62.23
59.39
62
12.88
FCF yield (avg)%
28.01
30.34
32.11
30.90
29.67
32.15
31.99
33.21
31.32
33.89
16.89
32.15
31.66
78
11.85
FCF margin%
18.18
20.36
18.84
17.53
20.04
21.96
19.76
22.62
23.60
22.23
17.74
22.23
20.20
31
0.304
FCF / Net incomex
0.223
0.194
0.168
0.144
0.156
0.163
0.149
0.156
0.144
0.157
1.335
0.156
0.156
49
10.86
ROIC%
23.29
24.55
21.75
22.21
20.00
19.13
17.16
16.90
16.79
18.88
3.07
17.16
19.56
83
2.83
Return on equity%
8.16
10.73
10.91
7.95
7.04
5.50
4.34
3.24
2.02
3.08
16.22
3.24
6.27
79
26.22
Return on assets%
13.55
12.53
12.80
9.86
10.31
7.51
9.72
11.42
10.69
9.25
28.70
9.72
10.50
42
4.90
EPS₹
2.45
2.86
3.09
3.50
3.27
3.35
3.38
3.45
3.87
4.12
5.23
4.69%
4.90%
—
22.01
EPS growth%
32.26
29.54
32.24
33.17
31.59
34.16
34.97
33.64
32.51
34.03
16.05
34.03
32.84
84
3.62
Bookvalue per sh₹
6.56
7.64
8.71
9.78
11.43
12.19
14.20
16.06
18.54
18.85
6.14
10.53%
12.83%
—
5.03
FCF per share₹
7.42
7.61
7.25
7.02
7.00
7.81
8.04
7.59
6.79
7.56
3.85
1.57%
(0.72%)
—
7.04
Dividend per sh₹
3.35
3.72
3.98
3.78
3.76
3.59
3.89
3.71
3.76
3.62
3.70
(0.80%)
0.55%
—
19.14
Div yield (avg)%
17.35
20.16
20.56
19.72
19.40
17.39
17.92
17.03
14.11
12.35
9.97
17.03
17.65
74
3.33
Payout ratio%
12.72
13.02
11.38
14.10
13.76
13.51
10.90
11.94
10.21
8.77
11.82
10.90
12.33
27
112.7
Shares (diluted)M
143.6
143.5
141.4
146.4
152.9
180.0
211.6
241.0
278.5
316.6
111.3
15.67%
9.64%
56
16.51
Buyback yield%
13.61
16.43
16.91
18.39
16.32
18.17
19.68
18.57
21.24
21.07
20.27
19.68
18.28
93
0.552
D/E ratiox
0.222
0.231
0.275
0.303
0.355
0.401
0.481
0.570
0.584
0.664
1.794
0.570
0.378
35
0.165
Enterprise value₹B
1.787
1.958
2.301
2.577
2.431
2.520
2.431
2.811
2.789
2.743
0.613
2.44%
5.23%
29
448.2
LT debt₹M
118.8
126.8
136.7
129.9
137.2
128.1
139.2
143.6
162.9
178.3
544.3
5.39%
4.23%
87
Revenue
₹1.344B
4.00%
1.00×
Cost of revenue
₹813.1M
4.00%
1.00×
Operating expenses
₹163.8M
3.82%
0.98×
Goodwill & intangibles
18.34%
Spread over hurdle
(7.82%)