0.572
Revenue₹B
0.667
0.715
0.766
0.807
0.865
0.926
0.964
1.005
1.076
1.155
0.617
5.95%
6.24%
55
27.52
Revenue growth%
11.11
9.27
10.15
12.01
10.29
10.76
9.02
11.09
9.72
8.06
15.93
9.72
10.22
6
21.24
Gross margin%
15.50
15.66
16.39
16.74
18.47
17.53
14.83
12.87
13.11
12.94
11.53
13.11
15.58
59
20.49
Operating margin%
14.65
14.20
11.47
9.13
7.41
6.89
4.93
4.65
6.01
4.03
8.60
4.93
7.15
35
25.82
Net margin%
3.20
2.49
2.60
4.68
1.85
0.40
0.40
0.40
2.88
1.06
22.21
0.40
2.17
77
14.39
P/E ratio (avg)x
15.22
13.37
11.56
10.29
9.828
9.722
8.456
8.770
8.209
8.268
10.58
8.456
9.775
15
10.42
EV/EBITx
8.333
9.676
10.68
12.26
11.90
12.63
14.23
14.27
15.69
18.20
30.47
14.27
12.44
31
26.69
FCF yield (avg)%
31.11
33.01
31.58
33.97
33.75
35.56
34.20
37.09
37.08
36.17
29.93
36.17
34.08
42
9.52
FCF margin%
24.90
25.37
22.91
24.01
24.97
27.42
25.12
25.00
23.11
20.93
11.77
25.00
24.93
59
0.986
FCF / Net incomex
0.639
0.647
0.615
0.608
0.688
0.734
0.804
0.841
0.951
0.920
1.109
0.841
0.711
92
20.12
ROIC%
16.09
15.77
18.00
15.68
14.46
15.91
17.02
19.27
20.83
21.00
2.27
19.27
16.55
81
15.42
Return on equity%
11.95
11.49
10.25
10.43
10.07
9.78
10.73
13.60
11.76
11.94
15.98
11.76
11.11
30
6.51
Return on assets%
16.30
13.47
14.98
15.85
15.08
15.81
16.98
19.54
18.95
19.17
28.14
18.95
16.08
47
1.09
EPS₹
2.56
2.40
2.48
2.57
2.64
2.40
2.32
2.23
2.20
2.34
1.21
(2.39%)
(0.07%)
—
19.04
EPS growth%
20.72
21.57
21.36
20.61
19.16
17.15
19.44
21.54
21.51
23.86
25.18
21.51
21.04
17
0.83
Bookvalue per sh₹
1.66
1.87
1.66
1.83
1.94
2.11
1.93
1.91
1.88
1.79
2.07
(1.55%)
0.17%
—
1.21
FCF per share₹
2.07
2.01
1.90
1.77
1.67
1.67
1.72
1.75
1.53
1.36
2.79
(4.03%)
(3.30%)
—
2.23
Dividend per sh₹
0.57
0.60
0.63
0.68
0.70
0.78
0.83
0.93
1.03
1.07
0.54
8.96%
5.98%
—
15.01
Div yield (avg)%
23.00
22.07
21.13
19.04
19.50
20.98
21.90
21.15
22.74
20.68
29.55
21.15
21.14
34
12.27
Payout ratio%
9.96
12.68
12.82
15.00
15.22
13.36
12.70
12.82
15.54
13.08
24.42
13.08
12.95
82
433.2
Shares (diluted)M
504.5
588.7
546.7
571.3
563.2
641.5
645.1
688.3
679.1
674.9
416.4
3.68%
4.43%
6
22.48
Buyback yield%
18.75
21.59
22.19
21.35
23.51
23.78
24.00
21.19
22.21
23.01
11.01
23.01
22.20
50
0.706
D/E ratiox
0.612
0.652
0.590
0.568
0.513
0.575
0.550
0.561
0.582
0.610
0.589
0.575
0.578
47
0.382
Enterprise value₹B
1.518
1.427
1.385
1.479
1.625
1.710
1.712
1.910
2.159
2.310
0.474
7.29%
5.33%
40
0.820
LT debt₹B
1.345
1.502
1.477
1.516
1.776
2.069
2.144
2.142
2.564
2.480
0.901
6.90%
6.93%
68
Revenue
₹1.155B
6.24%
1.00×
Cost of revenue
₹673.0M
6.21%
1.00×
Operating expenses
₹277.3M
5.89%
0.97×
Property and equipment
16.08%
Spread over hurdle
(9.15%)