0.279
Revenue₹B
0.917
0.926
0.966
0.986
1.019
1.035
1.088
1.105
1.155
1.172
0.295
2.85%
2.89%
29
8.00
Revenue growth%
12.97
14.67
15.96
16.39
13.99
11.53
12.40
12.56
10.67
8.17
3.48
11.53
12.76
6
24.61
Gross margin%
2.05
0.40
1.53
0.40
0.40
0.40
0.40
0.52
0.40
0.40
6.43
0.40
0.40
71
13.39
Operating margin%
15.19
16.66
18.56
20.16
22.76
23.01
21.87
20.59
20.09
19.47
27.90
20.59
20.12
53
22.66
Net margin%
17.62
19.36
22.14
24.88
23.18
24.97
27.01
27.74
29.89
28.55
14.25
27.74
24.92
6
30.01
P/E ratio (avg)x
37.56
37.45
38.71
40.29
44.65
46.66
48.23
47.14
52.75
60.85
36.86
48.23
45.66
82
35.74
EV/EBITx
15.12
12.90
11.72
9.948
8.984
9.433
9.247
8.323
7.646
7.651
23.26
8.323
9.340
40
11.63
FCF yield (avg)%
23.82
21.37
19.16
17.57
14.60
15.82
17.55
19.25
16.88
19.78
5.02
17.55
18.37
75
18.34
FCF margin%
18.97
16.78
14.72
16.70
18.85
15.87
17.37
16.73
14.37
13.37
11.97
15.87
16.72
19
0.893
FCF / Net incomex
1.087
1.200
1.291
1.419
1.589
1.795
1.847
1.980
2.219
2.248
1.357
1.980
1.692
70
17.82
ROIC%
9.26
6.98
8.41
8.03
7.61
6.41
4.96
3.37
1.08
3.56
11.64
3.56
6.70
92
9.77
Return on equity%
5.04
5.97
6.26
4.63
2.04
4.03
4.82
5.78
8.51
5.73
19.44
5.73
5.39
94
16.18
Return on assets%
7.03
7.72
5.12
7.23
9.71
11.35
12.38
12.27
9.99
9.54
19.82
11.35
9.63
82
11.63
EPS₹
12.32
11.16
12.24
13.01
12.56
13.09
14.17
14.36
15.63
13.96
11.96
2.13%
1.46%
—
2.13
EPS growth%
32.17
33.03
31.77
33.52
32.70
33.55
33.94
36.43
35.70
36.47
5.83
35.70
33.53
61
17.37
Bookvalue per sh₹
11.46
11.60
12.24
10.88
10.15
10.82
10.49
10.89
11.06
9.97
3.95
(0.36%)
(0.78%)
—
3.29
FCF per share₹
4.31
4.61
4.91
5.25
5.54
5.41
5.04
5.34
4.64
4.98
11.55
(2.09%)
0.65%
—
10.93
Dividend per sh₹
20.42
20.83
23.79
25.99
25.58
26.06
28.90
31.61
34.71
40.43
2.94
9.58%
6.91%
—
6.04
Div yield (avg)%
18.39
18.91
19.95
22.33
19.74
21.40
19.15
21.36
21.35
23.70
2.38
21.36
20.65
32
29.42
Payout ratio%
18.96
21.06
21.47
19.08
18.86
21.44
20.67
23.02
20.44
22.61
26.66
21.44
20.87
90
34.46
Shares (diluted)M
49.17
47.35
51.97
53.10
55.53
61.84
58.77
64.21
65.95
67.61
34.98
4.02%
4.19%
54
18.75
Buyback yield%
4.04
1.99
2.42
4.17
6.64
8.91
10.49
9.84
11.05
13.73
18.51
10.49
7.77
19
0.832
D/E ratiox
1.380
1.254
1.152
1.113
1.123
1.228
1.325
1.337
1.419
1.484
0.292
1.337
1.290
82
484.2
Enterprise value₹M
503.9
478.6
485.8
467.5
415.1
452.2
440.9
459.4
498.0
537.5
324.0
5.30%
0.41%
70
568.2
LT debt₹M
645.4
586.9
601.7
657.0
607.7
641.9
630.7
558.2
523.8
585.3
558.8
(0.75%)
(1.90%)
68
Revenue
₹1.172B
2.89%
1.00×
Cost of revenue
₹820.7M
2.89%
1.00×
Operating expenses
₹226.0M
3.34%
1.04×
Spread over hurdle
38.52%