0.830
Revenue₹B
0.645
0.702
0.755
0.831
0.890
0.969
1.050
1.144
1.220
1.304
0.853
7.94%
8.30%
71
19.01
Revenue growth%
20.40
20.81
19.98
21.02
19.08
18.23
17.01
18.63
19.25
16.64
2.97
18.23
19.17
22
4.64
Gross margin%
20.76
22.84
25.47
28.46
25.73
28.30
29.17
31.03
29.63
26.99
19.49
29.17
27.64
80
24.55
Operating margin%
15.40
13.99
11.25
9.92
6.93
9.43
9.02
9.74
10.20
8.40
12.01
9.43
9.83
68
21.96
Net margin%
7.00
9.70
10.05
8.34
9.70
7.15
9.01
7.89
7.21
4.95
4.69
7.21
8.12
47
32.25
P/E ratio (avg)x
10.39
11.90
11.74
11.12
12.01
12.08
12.72
14.55
15.43
14.66
33.39
14.55
12.05
39
25.69
EV/EBITx
32.02
34.84
35.05
34.95
39.48
43.40
45.71
49.05
48.82
50.96
12.78
48.82
41.44
54
14.94
FCF yield (avg)%
12.02
11.39
13.18
15.02
14.96
13.57
11.67
13.54
12.59
12.66
28.72
12.66
12.92
29
12.37
FCF margin%
28.85
26.88
27.97
28.27
28.04
26.70
27.96
26.12
26.71
27.77
3.93
26.71
27.87
91
1.701
FCF / Net incomex
1.439
1.299
1.145
0.969
0.958
0.954
0.970
1.037
1.121
1.104
1.020
1.037
1.071
28
21.86
ROIC%
8.58
9.94
11.38
12.02
12.33
10.51
13.27
13.10
10.44
12.15
6.55
12.15
11.70
48
6.99
Return on equity%
6.50
6.39
4.74
6.51
6.29
9.06
8.45
8.11
10.25
8.98
14.42
8.98
7.31
27
4.55
Return on assets%
12.50
15.15
15.55
15.46
15.18
15.49
14.36
12.61
11.85
11.63
27.28
12.61
14.75
25
3.93
EPS₹
9.27
8.45
8.01
7.20
6.68
7.09
6.47
6.13
5.75
5.26
4.14
(4.65%)
(5.79%)
—
15.75
EPS growth%
16.57
17.81
14.92
14.58
15.54
13.73
11.50
12.64
9.82
7.61
28.32
11.50
14.15
59
9.09
Bookvalue per sh₹
11.21
10.84
12.32
13.87
13.19
14.28
15.07
16.03
17.40
19.41
4.22
8.03%
6.99%
—
9.59
FCF per share₹
4.08
4.09
4.03
3.82
3.80
3.77
4.24
4.68
4.93
5.49
10.81
7.62%
3.08%
—
6.68
Dividend per sh₹
3.46
4.01
4.72
4.99
5.53
6.56
6.97
7.49
8.71
9.52
10.80
11.46%
11.94%
—
14.07
Div yield (avg)%
32.91
33.89
32.79
35.46
35.21
36.10
38.73
38.74
40.32
39.88
28.34
38.74
35.78
69
5.50
Payout ratio%
18.58
16.65
19.59
18.98
21.73
20.44
21.19
23.11
21.27
22.74
21.15
21.27
20.82
46
72.03
Shares (diluted)M
89.32
82.97
94.90
96.33
100.3
108.5
99.90
99.24
92.34
101.1
73.10
0.15%
1.67%
48
20.53
Buyback yield%
27.84
26.01
23.85
25.41
27.46
26.99
25.77
24.71
25.78
23.95
23.65
25.77
25.77
75
0.656
D/E ratiox
1.244
1.346
1.405
1.591
1.564
1.638
1.857
1.841
1.859
1.932
0.640
1.857
1.615
52
0.452
Enterprise value₹B
0.338
0.349
0.331
0.346
0.343
0.339
0.361
0.389
0.441
0.457
1.101
5.94%
4.20%
73
61.65
LT debt₹M
70.72
79.93
78.80
90.32
101.8
112.4
127.5
138.7
151.1
146.3
554.5
7.52%
7.77%
73
Revenue
₹1.304B
8.30%
1.00×
Cost of revenue
₹870.4M
8.36%
1.01×
Operating expenses
₹197.8M
8.05%
0.98×
Cash and investments
17.82%
Goodwill & intangibles
14.38%
Spread over hurdle
(1.33%)