0.305
Revenue₹B
1.357
1.416
1.547
1.620
1.754
1.847
1.984
2.137
2.288
2.472
0.341
7.10%
7.03%
57
9.73
Revenue growth%
18.76
16.15
13.23
13.94
15.53
17.89
16.12
14.59
17.59
18.42
12.11
17.59
16.14
42
18.17
Gross margin%
20.15
18.10
15.74
13.99
14.36
15.96
14.55
13.19
15.24
16.33
14.57
15.24
15.49
25
18.00
Operating margin%
35.27
32.49
31.19
28.96
29.36
27.92
27.73
30.06
31.10
30.58
7.71
30.06
30.32
59
14.26
Net margin%
13.86
16.19
19.16
20.79
23.30
22.48
25.33
24.50
23.75
26.32
19.17
24.50
22.89
66
16.24
P/E ratio (avg)x
20.58
18.54
20.14
19.64
21.25
22.37
20.34
20.16
20.75
20.45
29.37
20.45
20.39
12
25.41
EV/EBITx
24.31
25.09
25.72
29.05
33.03
33.09
32.53
33.67
36.87
36.77
36.30
33.67
32.78
62
3.98
FCF yield (avg)%
25.05
23.14
22.22
21.11
21.95
22.47
24.93
25.08
26.98
25.05
10.95
25.05
24.03
14
28.86
FCF margin%
0.40
0.95
0.40
0.40
2.60
2.08
4.33
7.14
5.68
5.04
3.87
5.04
2.34
30
0.337
FCF / Net incomex
2.335
2.739
2.815
3.159
3.588
3.736
4.442
5.017
5.815
5.895
1.510
5.017
3.662
14
18.92
ROIC%
23.21
25.04
25.15
24.25
24.38
21.79
22.87
25.73
24.04
24.15
22.57
24.04
24.20
91
10.64
Return on equity%
17.75
19.69
21.39
21.14
19.93
20.50
22.10
21.64
24.48
26.38
18.28
22.10
21.27
60
28.40
Return on assets%
1.79
3.72
5.68
3.61
3.89
3.07
0.96
0.40
0.40
0.40
21.35
0.40
2.43
11
0.22
EPS₹
0.27
0.28
0.28
0.32
0.32
0.37
0.41
0.47
0.53
0.55
0.24
11.22%
7.24%
—
25.86
EPS growth%
16.32
15.26
12.59
13.17
12.10
11.18
9.83
7.00
6.89
4.07
11.93
7.00
11.64
23
0.38
Bookvalue per sh₹
0.55
0.59
0.65
0.68
0.72
0.68
0.63
0.65
0.62
0.63
0.43
(2.73%)
0.64%
—
0.47
FCF per share₹
0.31
0.30
0.31
0.35
0.41
0.42
0.42
0.44
0.44
0.41
0.13
(0.11%)
2.18%
—
0.43
Dividend per sh₹
0.28
0.33
0.39
0.46
0.49
0.56
0.60
0.64
0.66
0.77
0.39
9.71%
12.55%
—
3.31
Div yield (avg)%
16.98
15.44
13.79
16.64
15.57
14.89
16.66
15.69
14.53
13.99
23.68
14.89
15.51
24
28.20
Payout ratio%
26.07
25.00
26.55
26.78
27.92
27.60
25.38
24.52
25.45
26.02
14.37
25.45
26.05
19
1.843
Shares (diluted)B
2.304
2.613
2.820
2.748
2.719
2.981
3.325
3.412
3.638
3.590
1.772
5.72%
4.23%
33
22.50
Buyback yield%
22.56
19.74
18.75
18.48
19.54
21.41
23.10
21.91
22.05
21.35
8.03
21.91
21.38
34
1.681
D/E ratiox
0.338
0.342
0.336
0.316
0.343
0.325
0.291
0.317
0.272
0.278
0.382
0.291
0.321
80
1.982
Enterprise value₹B
2.299
2.293
2.480
2.763
2.677
2.781
2.808
2.803
3.068
3.488
1.877
5.44%
5.91%
22
0.446
LT debt₹B
3.246
3.667
3.658
3.984
4.620
5.492
5.547
6.458
7.075
7.752
1.218
10.90%
9.12%
26
Revenue
₹2.472B
7.03%
1.00×
Cost of revenue
₹1.321B
7.10%
1.01×
Operating expenses
₹311.8M
7.36%
1.03×
Property and equipment
16.99%
Return on capital
176.06%
Spread over hurdle
160.11%