1.893
Revenue₹B
0.975
1.048
1.121
1.209
1.316
1.392
1.503
1.641
1.736
1.882
1.981
7.42%
7.59%
61
22.67
Revenue growth%
17.39
18.52
20.98
20.21
21.67
20.37
23.36
25.97
26.72
23.83
14.88
23.83
21.33
68
17.87
Gross margin%
29.62
27.19
26.26
24.33
21.52
22.62
21.47
23.62
22.18
20.11
20.88
22.18
23.12
77
22.70
Operating margin%
8.71
11.27
11.61
11.09
11.33
9.97
9.74
10.24
7.39
10.16
8.31
9.97
10.20
34
21.26
Net margin%
15.74
13.24
11.70
10.36
10.47
7.60
4.76
7.59
9.21
9.75
28.46
7.60
10.05
74
14.70
P/E ratio (avg)x
14.43
16.76
15.84
16.12
18.15
18.65
19.37
19.19
20.24
22.64
37.33
19.37
18.40
5
24.91
EV/EBITx
21.99
24.84
22.54
20.30
19.22
21.57
22.11
22.36
22.90
23.57
28.47
22.36
22.23
81
15.67
FCF yield (avg)%
4.76
2.18
0.40
0.40
0.40
0.40
0.98
1.81
0.83
0.40
2.63
0.83
0.61
65
29.31
FCF margin%
2.54
5.07
5.73
5.96
3.51
2.16
2.92
3.86
2.88
0.40
26.41
2.88
3.22
57
0.646
FCF / Net incomex
0.476
0.567
0.660
0.773
0.878
0.884
0.868
1.021
1.114
1.149
0.609
1.021
0.873
72
16.50
ROIC%
19.78
22.29
21.93
20.82
18.71
18.95
20.41
21.71
21.24
18.88
29.08
20.41
20.61
83
13.35
Return on equity%
20.76
17.98
19.61
18.61
21.01
19.93
19.26
19.80
21.87
21.05
19.11
19.93
19.87
39
7.87
Return on assets%
7.11
7.94
10.04
11.45
9.07
9.29
8.12
10.28
8.43
8.71
18.05
8.71
8.89
55
28.81
EPS₹
12.73
11.84
12.95
13.48
14.57
13.46
14.25
14.66
13.22
13.13
32.15
(2.07%)
(0.09%)
—
15.98
EPS growth%
37.16
35.33
33.53
31.36
29.89
32.09
31.69
33.19
35.61
37.74
13.23
33.19
33.36
51
6.15
Bookvalue per sh₹
27.90
26.48
30.03
34.24
39.13
44.23
41.05
46.52
43.79
49.80
27.28
4.94%
6.24%
—
23.08
FCF per share₹
15.53
16.07
16.39
17.54
19.46
19.62
22.04
24.94
26.21
29.32
28.00
8.54%
6.59%
—
5.01
Dividend per sh₹
10.44
10.19
11.03
10.47
10.89
11.41
11.49
10.70
9.94
9.93
26.94
(1.83%)
0.87%
—
12.29
Div yield (avg)%
27.65
29.79
29.25
31.88
32.23
29.26
27.45
29.76
26.82
29.15
20.25
29.15
29.25
89
6.69
Payout ratio%
26.02
26.60
28.95
30.51
32.93
32.78
34.96
32.84
35.65
34.61
17.59
34.61
32.81
33
54.26
Shares (diluted)M
68.20
65.64
67.81
70.28
81.52
88.81
100.4
110.7
115.5
113.9
53.87
6.92%
5.49%
74
11.55
Buyback yield%
17.39
20.25
20.27
17.96
19.41
20.07
19.76
20.01
21.57
20.74
5.91
20.07
20.04
22
0.474
D/E ratiox
1.650
1.534
1.582
1.707
1.624
1.791
1.760
1.610
1.786
1.850
0.854
1.786
1.678
72
1.164
Enterprise value₹B
1.510
1.704
1.875
2.064
2.081
2.196
2.365
2.507
2.633
2.796
0.787
6.08%
7.37%
64
0.142
LT debt₹B
1.714
1.878
2.122
2.325
2.526
2.959
3.321
3.495
3.485
3.885
0.295
8.99%
9.45%
30
Revenue
₹1.882B
7.59%
1.00×
Cost of revenue
₹1.082B
7.38%
0.98×
Operating expenses
₹300.2M
7.39%
0.98×
Property and equipment
13.99%
Spread over hurdle
(9.94%)