0.265
Revenue₹B
1.058
1.041
1.018
0.997
0.986
0.982
0.987
1.001
0.991
0.972
0.282
(0.29%)
(0.80%)
28
5.07
Revenue growth%
15.94
17.00
18.28
16.39
15.66
18.59
18.34
16.62
13.79
15.50
21.57
16.62
16.51
61
24.94
Gross margin%
15.46
16.11
14.89
14.78
15.51
15.70
13.00
11.29
10.82
8.04
20.93
11.29
14.84
29
12.45
Operating margin%
23.39
23.43
24.46
22.95
25.42
27.87
28.11
29.56
27.81
25.33
27.98
27.87
25.38
34
3.80
Net margin%
38.10
39.01
41.10
39.30
39.07
37.29
40.22
38.16
36.08
33.81
4.96
37.29
38.58
73
29.83
P/E ratio (avg)x
28.84
30.64
29.20
32.83
31.65
33.11
35.15
33.91
37.47
39.24
10.07
35.15
32.97
15
26.53
EV/EBITx
11.65
11.91
13.24
15.66
16.02
17.39
18.04
19.26
19.82
20.59
23.49
19.26
16.70
25
10.99
FCF yield (avg)%
14.50
15.24
17.34
15.98
16.63
16.10
17.47
17.63
14.77
16.31
17.80
16.31
16.21
82
10.77
FCF margin%
24.69
26.84
29.83
28.89
28.06
26.52
28.96
31.68
33.54
36.48
27.00
31.68
28.92
44
1.016
FCF / Net incomex
1.797
1.716
1.754
1.788
1.925
1.845
1.738
1.676
1.687
1.639
1.444
1.687
1.746
68
24.57
ROIC%
14.93
13.89
13.68
11.59
9.64
8.36
6.34
5.22
5.40
5.47
18.92
5.47
9.00
33
23.66
Return on equity%
8.97
6.02
4.38
5.22
5.36
5.65
3.01
2.16
2.44
4.21
17.88
3.01
4.80
70
11.43
Return on assets%
19.90
18.66
18.37
20.49
22.76
22.73
23.19
23.09
22.06
22.22
6.92
22.73
22.14
14
5.62
EPS₹
6.68
6.31
6.96
6.55
6.76
7.09
6.68
6.44
6.15
5.80
6.08
(3.01%)
(1.09%)
—
27.30
EPS growth%
29.87
31.61
34.43
35.99
36.40
38.33
41.20
41.68
40.50
39.60
27.62
40.50
37.36
85
24.94
Bookvalue per sh₹
13.59
14.06
13.40
13.43
13.09
11.56
11.78
12.78
12.36
13.29
24.36
0.31%
0.65%
—
27.76
FCF per share₹
31.22
30.83
32.77
31.67
34.03
28.91
25.52
24.22
22.22
19.18
10.50
(10.84%)
(4.24%)
—
13.81
Dividend per sh₹
13.22
15.00
16.79
20.02
21.92
26.24
26.76
30.55
32.15
33.90
22.99
9.11%
10.72%
—
4.42
Div yield (avg)%
9.16
7.53
9.40
9.64
9.55
7.27
5.99
3.76
4.77
3.46
19.38
4.77
7.40
14
11.93
Payout ratio%
0.40
0.40
0.40
0.40
0.72
1.71
3.23
5.37
6.83
8.96
29.50
5.37
1.21
87
22.88
Shares (diluted)M
28.44
30.41
31.40
35.25
33.53
34.02
34.39
37.03
34.67
38.03
23.46
2.55%
4.01%
49
18.96
Buyback yield%
15.99
13.56
10.80
8.22
9.68
9.78
12.38
13.99
13.04
15.35
28.34
13.04
12.71
27
1.336
D/E ratiox
0.518
0.496
0.506
0.491
0.557
0.543
0.519
0.561
0.585
0.564
0.498
0.561
0.531
14
692.3
Enterprise value₹M
79.80
72.39
70.11
79.58
80.67
75.41
75.50
70.31
67.04
64.12
736.4
(4.49%)
(2.93%)
54
567.5
LT debt₹M
551.0
555.3
658.8
646.9
639.5
651.5
728.3
789.3
799.3
813.1
306.3
4.92%
4.77%
64
Revenue
₹971.8M
(0.80%)
1.00×
Cost of revenue
₹584.4M
(0.98%)
0.98×
Operating expenses
₹157.9M
(0.36%)
1.04×
Property and equipment
16.64%
Spread over hurdle
32.88%