18.20
Revenue₹B
17.43
18.46
19.30
20.91
22.73
23.94
26.04
27.94
29.40
32.00
19.95
7.08%
6.89%
26
3.30
Revenue growth%
21.89
22.21
21.64
18.79
17.67
16.42
14.81
16.13
17.89
15.25
17.11
16.13
17.78
88
28.66
Gross margin%
12.51
11.82
12.21
14.77
16.53
19.23
22.19
20.59
21.86
22.54
11.91
21.86
17.88
12
18.28
Operating margin%
0.46
0.40
1.80
4.70
3.52
4.82
5.79
8.39
7.81
9.49
21.81
7.81
4.76
59
18.23
Net margin%
13.46
16.26
14.69
13.41
13.11
15.91
15.26
13.14
11.54
11.83
22.94
13.14
13.44
9
27.86
P/E ratio (avg)x
14.14
14.06
14.42
15.83
18.17
17.30
18.46
18.44
21.60
21.79
7.791
18.46
17.73
14
26.43
EV/EBITx
9.325
8.584
9.081
9.207
8.302
7.810
6.842
6.388
6.948
6.835
35.30
6.842
8.056
83
25.65
FCF yield (avg)%
9.51
8.83
7.47
8.11
6.36
8.38
11.31
11.81
11.46
8.51
2.79
11.31
8.67
75
4.13
FCF margin%
27.87
28.56
28.02
29.48
32.06
32.73
34.98
32.88
35.79
34.46
13.42
34.46
32.39
63
0.886
FCF / Net incomex
1.764
1.689
1.846
1.982
1.856
2.095
2.322
2.712
3.153
3.293
1.441
2.712
2.039
59
12.94
ROIC%
21.36
23.60
22.71
22.79
21.96
23.28
20.59
19.75
18.87
17.34
22.17
19.75
21.66
9
3.02
Return on equity%
17.92
14.98
12.71
11.77
14.36
13.57
14.36
15.25
13.88
16.10
6.70
14.36
14.36
44
10.17
Return on assets%
13.67
12.32
9.70
7.62
7.33
8.24
8.56
9.18
8.90
8.60
29.27
8.60
8.75
26
3.44
EPS₹
1.87
1.71
1.81
1.65
1.54
1.69
1.64
1.63
1.75
1.59
3.73
0.56%
(1.64%)
—
14.28
EPS growth%
17.83
15.42
14.16
12.96
10.26
8.61
10.46
13.31
13.22
10.80
29.99
10.80
13.09
6
3.65
Bookvalue per sh₹
2.73
2.95
2.81
3.13
3.61
3.46
3.91
3.81
3.85
4.41
1.81
4.12%
4.43%
—
0.69
FCF per share₹
1.34
1.39
1.57
1.82
2.04
2.13
2.42
2.68
2.76
3.17
3.37
9.26%
9.14%
—
4.30
Dividend per sh₹
0.84
0.79
0.83
0.81
0.79
0.86
0.93
0.90
1.00
1.08
4.01
6.42%
2.62%
—
23.10
Div yield (avg)%
1.86
0.40
0.40
2.08
3.28
5.80
6.23
3.49
2.41
0.40
20.25
3.49
2.25
82
29.01
Payout ratio%
31.08
31.65
34.23
35.28
33.73
36.45
37.69
37.78
38.65
39.92
3.75
37.78
35.87
29
4.038
Shares (diluted)B
4.310
4.042
3.679
3.656
3.752
3.697
4.020
3.869
3.985
3.879
4.173
0.66%
(0.01%)
93
2.66
Buyback yield%
27.76
28.76
31.02
28.79
31.63
33.77
35.24
38.03
40.31
41.16
28.84
38.03
32.70
18
0.233
D/E ratiox
1.542
1.622
1.900
2.143
2.097
2.042
1.935
2.010
1.958
2.122
1.526
2.010
1.984
70
12.54
Enterprise value₹B
11.31
11.51
13.19
15.43
14.80
16.83
17.28
16.39
18.75
19.10
10.64
5.24%
6.61%
84
25.80
LT debt₹B
35.20
34.66
32.18
28.89
26.93
27.11
30.20
28.36
26.26
28.54
36.65
1.17%
(1.07%)
72
Revenue
₹32.00B
6.89%
1.00×
Cost of revenue
₹22.04B
7.27%
1.04×
Operating expenses
₹6.294B
6.17%
0.93×
Property and equipment
21.28%
Goodwill & intangibles
13.23%
Spread over hurdle
(11.90%)