0.870
Revenue₹B
0.474
0.512
0.562
0.622
0.671
0.728
0.786
0.855
0.941
1.004
0.915
8.40%
8.56%
55
12.55
Revenue growth%
17.35
17.81
18.21
18.05
21.02
21.04
18.27
17.68
16.18
14.29
27.82
17.68
17.93
93
15.69
Gross margin%
20.37
18.33
17.00
19.78
21.77
24.33
27.23
25.55
23.37
25.61
4.17
25.55
22.57
43
6.76
Operating margin%
14.27
13.25
10.93
9.06
6.86
6.42
8.13
6.94
6.16
8.14
4.68
6.94
8.14
94
12.61
Net margin%
10.51
11.42
10.71
13.31
10.35
11.71
13.82
13.87
13.34
14.05
7.13
13.82
12.51
67
17.78
P/E ratio (avg)x
13.21
13.52
12.65
12.92
12.54
13.23
14.50
15.68
17.91
18.63
10.84
15.68
13.37
94
10.72
EV/EBITx
27.90
31.43
30.37
30.09
34.59
38.80
39.72
38.14
38.23
36.78
8.550
38.23
35.69
35
27.20
FCF yield (avg)%
18.22
18.68
18.81
20.28
17.40
17.80
20.55
22.02
21.96
21.71
4.41
21.71
19.55
42
26.15
FCF margin%
8.85
6.92
6.02
6.57
6.31
9.05
11.00
11.77
10.21
8.56
22.40
10.21
8.70
93
1.006
FCF / Net incomex
0.252
0.293
0.311
0.293
0.328
0.351
0.372
0.416
0.406
0.439
0.378
0.406
0.339
48
6.78
ROIC%
15.97
18.07
19.10
17.84
15.23
18.07
15.36
12.84
10.98
10.08
8.58
12.84
15.66
26
16.02
Return on equity%
0.40
0.40
0.40
1.79
3.40
5.88
4.56
4.04
6.76
9.12
5.23
5.88
3.72
64
21.15
Return on assets%
4.13
6.98
8.63
7.65
7.51
9.01
7.51
7.12
5.26
2.63
18.58
7.12
7.31
35
2.93
EPS₹
3.87
4.51
4.29
4.98
4.90
4.97
5.02
5.59
6.33
6.90
3.03
7.09%
6.69%
—
24.53
EPS growth%
7.36
5.12
2.94
2.05
4.65
3.69
6.38
4.72
5.16
7.18
20.67
5.16
4.92
46
3.83
Bookvalue per sh₹
7.03
7.34
7.82
8.09
8.58
8.33
9.57
9.52
10.32
10.52
2.57
4.15%
4.11%
—
5.84
FCF per share₹
7.17
7.61
7.65
8.15
9.71
10.50
10.95
12.50
14.96
14.72
1.72
8.68%
9.25%
—
5.11
Dividend per sh₹
4.66
5.42
6.12
6.13
6.25
7.06
7.84
8.56
7.97
8.04
1.72
5.17%
5.97%
—
7.05
Div yield (avg)%
24.96
24.41
23.88
22.07
23.14
24.32
23.47
26.24
24.95
24.86
13.79
24.86
24.37
91
16.37
Payout ratio%
5.99
8.80
7.64
5.18
6.29
7.99
7.98
6.78
5.27
6.66
20.00
6.78
6.72
60
109.0
Shares (diluted)M
118.7
117.3
125.8
132.2
150.0
161.5
172.0
169.8
172.4
191.4
106.2
5.00%
4.51%
21
7.28
Buyback yield%
26.93
26.26
25.82
25.69
24.17
24.99
27.32
27.42
26.31
24.97
21.45
26.31
26.04
59
1.334
D/E ratiox
0.508
0.573
0.633
0.702
0.823
0.779
0.856
0.905
0.880
0.948
0.447
0.880
0.801
36
0.099
Enterprise value₹B
0.231
0.245
0.227
0.238
0.264
0.286
0.280
0.246
0.220
0.227
1.159
(2.95%)
(1.52%)
21
1.196
LT debt₹B
1.426
1.630
1.767
1.824
2.003
1.996
2.350
2.434
2.848
2.770
1.163
6.70%
6.80%
60
Revenue
₹1.004B
8.56%
1.00×
Cost of revenue
₹523.9M
8.67%
1.01×
Operating expenses
₹238.1M
8.58%
1.00×
Goodwill & intangibles
14.54%