0.588
Revenue₹B
0.588
0.652
0.697
0.752
0.815
0.883
0.948
1.045
1.149
1.229
0.632
8.55%
8.62%
75
27.29
Revenue growth%
20.65
22.19
22.37
20.67
21.00
21.39
19.54
19.93
17.22
19.65
5.92
19.65
20.66
35
5.43
Gross margin%
17.06
14.84
14.77
15.28
15.21
16.92
18.99
18.32
16.49
13.56
27.74
16.92
15.89
39
25.78
Operating margin%
21.24
18.96
19.47
18.84
19.40
16.42
19.39
18.42
16.01
15.09
18.40
16.42
18.90
81
2.59
Net margin%
29.60
31.87
31.58
30.08
30.87
28.37
28.75
26.45
27.80
28.12
26.40
28.12
29.18
40
33.47
P/E ratio (avg)x
28.74
28.90
31.05
30.80
27.00
25.40
26.70
23.38
23.39
19.96
19.85
23.39
26.85
61
28.67
EV/EBITx
14.38
15.48
16.08
14.63
15.52
14.94
15.14
13.02
11.45
11.27
13.67
13.02
14.79
65
3.86
FCF yield (avg)%
28.56
28.80
27.26
27.73
28.05
30.36
28.09
26.06
27.23
27.15
6.03
27.23
27.89
75
3.47
FCF margin%
0.75
0.40
0.40
0.40
1.01
0.40
1.69
2.99
4.91
5.89
9.50
2.99
0.88
46
0.231
FCF / Net incomex
0.574
0.561
0.576
0.525
0.513
0.487
0.455
0.464
0.494
0.465
0.348
0.465
0.503
79
16.46
ROIC%
27.18
28.87
29.87
27.29
26.18
25.51
25.61
24.21
25.96
24.14
27.53
25.51
26.07
89
29.81
Return on equity%
22.22
19.35
18.77
17.92
18.20
17.18
20.08
19.93
17.39
19.90
22.79
19.90
19.06
71
21.06
Return on assets%
1.11
0.40
0.40
1.95
2.11
1.97
3.92
1.25
0.40
0.40
7.30
1.25
1.18
8
13.80
EPS₹
14.39
15.27
14.39
14.42
14.29
15.83
15.87
16.48
16.53
18.06
14.88
4.79%
3.17%
—
4.65
EPS growth%
18.00
17.28
16.47
17.74
18.82
21.56
18.82
20.60
22.00
21.95
13.69
21.56
18.82
45
9.62
Bookvalue per sh₹
3.67
3.41
3.29
3.06
3.04
3.46
3.32
3.62
4.05
4.21
12.94
6.72%
1.65%
—
11.64
FCF per share₹
14.73
16.00
15.90
14.21
14.15
14.13
13.35
13.56
13.97
13.01
7.25
(1.65%)
(0.60%)
—
7.94
Dividend per sh₹
3.48
3.46
4.02
3.81
4.25
4.43
4.73
4.51
5.18
4.94
5.17
3.05%
4.60%
—
20.14
Div yield (avg)%
12.73
13.06
14.65
15.83
14.62
14.55
13.99
16.20
14.67
17.40
4.43
14.67
14.63
73
3.58
Payout ratio%
12.30
12.83
13.66
12.67
11.06
11.30
11.86
9.41
9.97
11.33
20.37
11.30
11.59
17
17.61
Shares (diluted)M
16.15
16.44
18.22
17.05
17.33
17.82
18.99
17.72
18.35
18.22
17.65
1.01%
0.18%
46
20.29
Buyback yield%
28.45
27.10
26.23
26.58
28.19
25.96
28.49
25.76
26.62
25.58
22.17
25.96
26.60
65
1.652
D/E ratiox
1.615
1.524
1.400
1.279
1.223
1.184
1.185
1.339
1.360
1.343
1.719
1.339
1.341
83
766.2
Enterprise value₹M
554.4
580.8
590.2
518.0
503.2
524.6
501.9
532.3
478.0
505.1
518.3
0.07%
(2.13%)
48
0.356
LT debt₹B
1.288
1.491
1.637
1.556
1.590
1.755
1.657
1.840
1.842
1.777
0.099
2.24%
4.56%
23
Revenue
₹1.229B
8.62%
1.00×
Cost of revenue
₹789.4M
8.51%
0.99×
Operating expenses
₹213.1M
9.47%
1.08×
Cash and investments
18.66%
Spread over hurdle
(2.32%)