12.44
Revenue₹B
22.47
23.55
24.89
26.89
29.10
31.12
33.30
35.81
38.71
41.54
13.08
7.38%
7.18%
89
14.53
Revenue growth%
25.23
24.76
23.30
24.82
27.76
26.91
25.59
23.45
25.38
22.83
27.94
25.38
25.03
78
8.71
Gross margin%
9.73
10.88
9.15
7.31
5.23
8.04
6.22
7.66
9.49
11.42
8.96
8.04
8.59
59
24.91
Operating margin%
21.72
20.94
20.29
17.42
15.34
12.85
10.36
11.22
13.99
13.84
24.47
12.85
14.66
9
26.67
Net margin%
15.61
12.82
15.18
16.99
17.90
18.76
17.83
18.89
18.60
20.68
22.53
18.76
17.87
29
8.198
P/E ratio (avg)x
21.16
24.37
27.73
26.32
24.53
25.48
25.27
26.31
28.31
26.27
16.76
26.27
25.87
9
13.87
EV/EBITx
8.945
9.268
8.526
8.367
8.968
9.103
9.555
10.67
11.48
11.38
16.18
10.67
9.185
82
8.23
FCF yield (avg)%
6.67
4.99
2.56
1.61
3.95
6.08
6.79
6.57
5.83
6.47
19.91
6.47
5.96
35
3.98
FCF margin%
2.18
0.40
0.59
0.40
0.44
1.28
1.07
0.40
0.40
0.40
4.41
0.40
0.42
33
0.830
FCF / Net incomex
1.329
1.312
1.472
1.667
1.760
1.979
2.174
2.422
2.419
2.316
0.793
2.316
1.869
44
27.51
ROIC%
16.31
13.45
11.63
9.03
11.67
9.74
10.68
13.14
12.08
13.79
18.45
12.08
11.88
21
27.69
Return on equity%
19.99
21.56
19.88
22.19
23.78
21.07
20.39
22.38
21.93
19.32
9.26
21.07
21.31
18
5.02
Return on assets%
9.31
7.19
4.52
6.57
6.14
5.12
4.51
2.14
1.31
4.04
13.29
4.04
4.82
25
0.87
EPS₹
1.76
1.79
1.68
1.53
1.58
1.51
1.63
1.67
1.64
1.65
0.96
0.82%
(2.14%)
—
3.93
EPS growth%
22.53
19.75
18.33
18.47
16.21
16.06
13.88
16.45
16.83
19.78
6.42
16.45
17.58
60
3.90
Bookvalue per sh₹
3.70
4.00
4.45
4.65
4.94
5.06
5.39
5.11
5.25
4.79
1.12
(0.63%)
2.34%
—
2.79
FCF per share₹
6.10
6.53
7.78
9.02
10.78
10.89
11.68
11.50
12.59
14.62
1.09
6.28%
9.03%
—
4.34
Dividend per sh₹
3.30
3.19
3.13
3.31
3.37
3.82
4.47
4.35
4.47
4.75
4.39
7.09%
3.88%
—
6.68
Div yield (avg)%
8.95
6.72
5.92
8.35
9.02
11.78
10.20
8.28
9.93
9.11
9.33
9.93
8.98
67
21.81
Payout ratio%
3.28
4.67
2.54
2.30
2.17
4.39
7.05
6.42
7.69
6.37
7.85
6.42
4.53
56
4.596
Shares (diluted)B
5.394
5.036
5.292
4.763
4.445
4.976
4.847
4.665
4.269
4.825
4.719
1.65%
(2.11%)
38
8.72
Buyback yield%
28.37
30.45
30.76
33.68
36.06
38.39
38.52
37.76
35.79
33.82
23.81
37.76
34.81
31
1.226
D/E ratiox
0.806
0.948
1.082
1.067
1.044
1.084
1.092
1.081
1.120
1.302
0.664
1.092
1.082
32
31.84
Enterprise value₹B
27.18
31.42
34.69
39.12
45.17
50.39
54.18
62.04
67.75
66.80
8.069
8.14%
9.66%
78
23.22
LT debt₹B
30.23
28.71
27.74
28.15
30.29
30.27
30.21
29.43
30.61
35.81
17.07
3.40%
2.08%
5
Revenue
₹41.54B
7.18%
1.00×
Cost of revenue
₹29.08B
7.18%
1.00×
Operating expenses
₹5.098B
7.22%
1.00×
Property and equipment
14.98%
Spread over hurdle
(5.43%)