1.016
Revenue₹B
0.505
0.557
0.600
0.664
0.735
0.790
0.851
0.921
0.991
1.076
1.095
7.94%
8.54%
70
3.63
Revenue growth%
0.40
2.54
1.44
0.40
0.40
0.40
2.16
0.40
0.40
0.40
4.73
0.40
0.40
85
14.18
Gross margin%
9.69
11.74
10.70
12.42
15.21
13.89
11.41
11.06
8.64
6.57
16.73
11.06
11.23
75
22.52
Operating margin%
5.38
6.69
6.95
7.26
7.35
4.55
6.50
4.75
3.65
1.56
16.96
4.55
5.94
59
5.49
Net margin%
16.63
18.68
17.99
19.76
19.37
19.26
20.18
17.67
20.12
18.09
18.77
19.26
18.97
68
7.156
P/E ratio (avg)x
9.186
8.619
9.305
10.26
9.351
9.920
10.70
11.02
10.67
11.64
30.98
10.70
10.09
58
12.21
EV/EBITx
12.53
14.56
16.39
17.75
18.75
21.18
24.11
26.95
30.02
35.37
8.076
26.95
19.97
41
21.28
FCF yield (avg)%
33.98
32.50
29.97
30.48
30.69
30.23
30.66
29.96
29.00
30.31
10.56
30.23
30.40
87
18.25
FCF margin%
31.91
34.45
36.05
35.48
37.71
39.93
39.87
39.10
38.26
38.51
8.43
39.10
37.99
44
1.389
FCF / Net incomex
0.769
0.871
0.957
0.904
0.889
0.998
1.013
1.066
0.984
1.108
0.257
1.013
0.970
11
26.86
ROIC%
13.84
15.35
12.58
13.05
12.49
13.47
12.22
13.93
16.88
18.19
26.73
13.93
13.66
47
22.36
Return on equity%
10.19
12.48
13.47
10.78
11.01
12.19
14.11
16.87
16.65
14.79
21.94
14.79
12.97
44
13.13
Return on assets%
23.85
24.45
22.40
22.44
24.40
23.78
21.63
23.70
25.92
28.50
29.85
23.78
23.82
38
25.46
EPS₹
9.30
8.58
9.13
9.19
9.67
9.66
9.73
10.41
9.82
8.42
27.86
(2.74%)
(0.87%)
—
19.85
EPS growth%
11.74
11.36
14.27
14.19
15.98
15.83
14.43
17.23
19.11
21.67
12.31
17.23
15.13
48
27.65
Bookvalue per sh₹
18.43
21.60
24.43
27.64
30.27
35.01
38.88
38.21
41.82
45.09
34.07
8.29%
10.30%
—
29.62
FCF per share₹
19.20
18.19
17.46
18.10
19.35
20.54
18.82
20.95
19.10
17.49
32.67
(2.00%)
0.27%
—
16.18
Dividend per sh₹
9.12
8.71
9.68
9.19
10.30
10.89
10.79
9.89
9.35
9.13
27.73
(2.37%)
0.17%
—
12.85
Div yield (avg)%
3.08
3.84
6.42
6.08
7.62
7.11
9.67
7.82
8.41
9.73
23.07
8.41
7.36
64
24.78
Payout ratio%
21.98
23.56
23.44
24.37
23.84
25.73
26.93
26.64
25.11
25.33
19.51
25.73
24.74
80
9.634
Shares (diluted)M
12.04
13.09
11.71
12.81
13.03
12.70
11.73
12.51
13.42
12.90
9.654
(0.20%)
1.96%
81
22.64
Buyback yield%
18.97
19.60
22.05
23.59
22.54
22.81
20.32
17.39
19.03
21.76
21.51
20.32
21.04
82
0.534
D/E ratiox
1.211
1.371
1.601
1.588
1.559
1.518
1.779
1.975
2.021
2.025
1.632
1.975
1.595
67
865.8
Enterprise value₹M
242.1
248.1
259.7
249.5
271.1
247.6
240.1
264.2
273.4
260.6
593.9
(0.79%)
(0.37%)
61
0.694
LT debt₹B
1.399
1.484
1.670
1.806
1.794
1.910
2.111
2.073
2.017
2.393
0.598
5.93%
6.34%
65
Revenue
₹1.076B
8.54%
1.00×
Cost of revenue
₹546.5M
8.16%
0.97×
Operating expenses
₹182.3M
9.48%
1.09×
Goodwill & intangibles
16.26%
Spread over hurdle
(7.09%)