0.828
Revenue₹B
0.745
0.780
0.802
0.829
0.856
0.883
0.912
0.944
0.982
1.017
0.922
3.50%
3.74%
21
7.66
Revenue growth%
21.57
21.60
19.06
19.76
20.89
22.46
23.22
24.89
23.96
22.70
22.93
23.22
22.03
67
20.70
Gross margin%
31.43
28.53
27.29
29.04
27.79
29.01
29.52
27.95
30.83
28.99
24.10
29.01
29.00
87
16.26
Operating margin%
5.70
4.26
2.13
2.45
3.44
3.05
0.40
1.63
1.88
4.11
26.81
1.88
2.75
7
28.69
Net margin%
23.63
20.69
22.04
21.00
18.22
20.32
22.68
21.48
21.62
23.91
8.05
21.62
21.55
22
25.77
P/E ratio (avg)x
29.56
32.57
34.94
39.78
43.60
42.55
49.49
54.32
57.98
57.11
18.93
54.32
43.08
13
31.53
EV/EBITx
65.52
75.87
90.64
92.94
99.92
114.4
111.5
111.8
108.9
110.3
13.26
111.5
104.4
74
25.33
FCF yield (avg)%
18.84
16.67
17.26
16.39
15.97
16.73
17.71
18.15
18.35
16.91
28.77
17.71
17.09
53
23.17
FCF margin%
22.29
22.01
24.34
23.88
24.45
25.78
22.97
23.28
24.31
22.56
9.49
23.28
23.58
41
1.090
FCF / Net incomex
1.461
1.584
1.505
1.568
1.402
1.415
1.262
1.258
1.379
1.446
0.259
1.379
1.431
35
12.27
ROIC%
14.18
11.75
12.08
12.37
15.22
17.06
16.52
14.35
14.61
17.57
10.64
16.52
14.48
32
21.60
Return on equity%
33.86
36.71
34.75
33.61
32.37
33.85
31.79
33.37
34.48
34.15
16.36
33.85
33.86
30
29.83
Return on assets%
8.34
8.53
10.39
12.53
13.18
11.22
13.22
15.91
17.81
18.80
11.70
15.91
12.86
93
21.10
EPS₹
27.30
25.74
27.10
30.63
28.49
31.63
34.87
40.25
41.34
44.64
22.72
9.40%
4.28%
—
25.61
EPS growth%
9.28
7.69
6.70
5.03
2.72
3.27
4.43
1.53
1.82
4.33
8.61
3.27
4.38
28
15.98
Bookvalue per sh₹
88.29
104.44
105.84
110.92
113.08
133.75
143.04
162.87
180.42
189.22
66.72
10.85%
9.33%
—
30.37
FCF per share₹
52.69
50.87
50.51
53.47
57.68
58.94
62.97
67.90
68.96
63.30
24.68
1.88%
2.64%
—
56.02
Dividend per sh₹
40.64
44.14
50.09
47.39
52.19
56.89
57.97
58.46
66.71
70.73
24.22
6.27%
5.14%
—
7.10
Div yield (avg)%
5.17
7.11
10.02
12.04
9.67
11.51
12.78
12.49
14.59
14.62
15.06
12.78
11.78
54
3.84
Payout ratio%
19.52
19.08
16.31
17.03
16.19
18.46
17.11
20.03
19.79
20.32
12.68
19.79
18.77
46
14.58
Shares (diluted)M
11.26
9.618
9.664
8.493
8.530
7.829
6.682
6.382
5.710
5.412
14.14
(8.70%)
(7.17%)
90
29.33
Buyback yield%
17.77
16.45
17.35
18.67
21.26
21.26
19.19
18.45
19.77
20.54
2.09
19.77
18.93
55
1.250
D/E ratiox
1.929
2.104
2.193
2.653
3.069
3.459
3.541
4.145
4.645
5.553
1.571
4.145
3.264
53
429.1
Enterprise value₹M
693.2
724.4
708.9
779.2
754.3
795.0
723.6
738.3
786.1
842.8
188.1
2.24%
2.36%
81
348.3
LT debt₹M
199.5
199.6
189.3
168.9
160.2
175.0
175.4
183.0
196.0
185.3
194.4
2.95%
(1.96%)
66
Revenue
₹1.017B
3.74%
1.00×
Cost of revenue
₹538.3M
3.95%
1.02×
Operating expenses
₹221.4M
3.56%
0.98×
Property and equipment
23.63%
Goodwill & intangibles
16.12%