0.707
Revenue₹B
0.757
0.824
0.886
0.940
0.994
1.043
1.130
1.210
1.289
1.407
0.741
7.18%
6.92%
73
24.37
Revenue growth%
18.48
21.09
18.33
20.30
20.21
18.79
16.04
16.63
16.24
15.14
21.11
16.24
18.40
53
29.68
Gross margin%
13.93
16.21
14.36
16.62
16.54
13.56
15.41
15.92
17.49
15.49
21.75
15.49
15.71
33
12.80
Operating margin%
8.16
10.54
11.17
12.98
13.19
12.66
15.32
17.91
20.47
18.93
17.08
17.91
13.08
95
5.04
Net margin%
1.46
0.40
2.76
3.27
1.19
2.69
0.61
0.40
2.03
2.54
12.00
2.03
1.74
72
22.58
P/E ratio (avg)x
19.98
21.10
22.47
24.53
25.13
27.69
24.84
26.76
24.05
26.44
21.39
26.44
24.69
75
30.97
EV/EBITx
54.48
50.98
51.62
54.30
51.99
58.77
67.07
71.73
77.60
74.25
13.24
71.73
56.63
65
7.23
FCF yield (avg)%
23.42
20.49
22.87
20.24
21.84
23.54
26.05
23.33
20.90
23.44
17.16
23.44
23.10
36
4.04
FCF margin%
1.84
0.40
0.40
0.40
0.40
3.29
4.02
1.65
3.13
2.42
14.46
3.13
1.75
72
0.199
FCF / Net incomex
2.736
2.960
2.891
2.912
3.177
3.413
3.809
3.950
4.048
3.945
1.300
3.945
3.295
84
3.89
ROIC%
0.40
0.40
0.40
0.40
0.40
0.91
3.45
4.32
1.81
4.38
16.74
3.45
0.65
82
8.52
Return on equity%
9.05
6.97
7.24
8.27
10.73
10.44
7.80
9.81
10.63
12.56
10.18
10.44
9.43
52
13.25
Return on assets%
20.13
18.60
15.76
13.08
15.20
14.68
14.61
11.69
14.02
11.62
5.05
14.02
14.65
35
10.82
EPS₹
4.57
4.31
4.80
4.57
5.14
5.31
5.66
5.14
5.55
5.13
11.30
(0.02%)
1.41%
—
8.74
EPS growth%
26.85
27.70
26.24
24.20
23.21
23.11
21.30
18.88
20.63
22.50
2.41
21.30
23.16
35
12.86
Bookvalue per sh₹
27.39
30.22
31.81
31.51
31.14
34.17
39.89
45.01
51.32
55.47
14.35
12.24%
7.41%
—
26.60
FCF per share₹
12.24
12.23
12.25
12.68
11.52
11.22
10.80
9.59
9.53
9.38
13.27
(4.03%)
(2.94%)
—
8.11
Dividend per sh₹
10.64
9.38
9.94
9.49
10.07
9.04
9.07
8.05
7.35
7.81
16.05
(4.95%)
(3.62%)
—
3.59
Div yield (avg)%
0.40
0.40
0.40
0.52
1.73
4.13
4.34
3.06
0.52
1.66
29.44
3.06
1.09
8
5.35
Payout ratio%
32.75
35.68
34.54
31.95
34.21
32.82
34.56
31.72
31.14
29.49
4.73
31.72
32.79
85
32.56
Shares (diluted)M
44.61
46.76
50.83
57.28
59.49
67.40
66.63
78.81
75.78
89.21
34.01
8.44%
8.28%
85
24.75
Buyback yield%
22.16
19.96
21.26
19.67
21.44
20.68
18.17
17.63
17.07
18.26
5.27
18.17
19.82
59
0.727
D/E ratiox
1.711
1.821
1.859
1.664
1.675
1.839
1.996
1.824
1.648
1.453
1.045
1.824
1.766
63
0.658
Enterprise value₹B
0.627
0.700
0.760
0.850
0.895
0.905
1.002
0.935
1.065
1.019
1.056
2.64%
5.11%
35
1.791
LT debt₹B
2.556
2.747
2.984
3.452
3.640
4.379
4.716
4.709
4.932
5.422
1.165
8.30%
9.84%
14
Revenue
₹1.407B
6.92%
1.00×
Cost of revenue
₹984.6M
6.92%
1.00×
Operating expenses
₹288.2M
6.74%
0.98×
Spread over hurdle
(5.12%)