0.360
Revenue₹B
0.797
0.847
0.884
0.912
0.977
1.040
1.116
1.204
1.260
1.300
0.382
5.88%
5.71%
13
18.11
Revenue growth%
26.12
24.42
26.93
26.17
26.13
26.50
28.19
26.45
23.84
26.64
24.97
26.50
26.31
89
19.80
Gross margin%
21.41
18.82
20.02
18.50
16.53
15.61
15.32
14.00
14.54
14.36
9.64
14.54
16.07
12
13.13
Operating margin%
31.71
34.00
32.61
33.03
33.36
35.12
35.19
34.04
31.47
33.76
22.43
34.04
33.56
55
27.11
Net margin%
13.17
14.25
12.05
10.16
9.19
11.44
8.63
7.67
5.26
7.66
27.32
7.67
9.67
29
6.248
P/E ratio (avg)x
26.05
26.79
26.24
24.45
24.85
24.86
26.58
26.44
27.19
26.99
35.38
26.58
26.34
36
34.06
EV/EBITx
21.68
21.40
21.68
24.24
23.29
25.05
26.05
28.85
27.98
28.29
27.58
27.98
24.65
72
19.52
FCF yield (avg)%
22.00
24.90
24.08
24.34
26.16
23.52
25.82
23.62
26.54
25.91
27.17
25.82
24.62
26
26.16
FCF margin%
11.79
13.23
12.42
14.09
14.56
14.99
12.03
13.68
15.80
17.94
3.85
14.99
13.89
71
1.587
FCF / Net incomex
0.431
0.460
0.473
0.543
0.555
0.654
0.744
0.737
0.753
0.897
1.505
0.744
0.605
62
10.01
ROIC%
4.68
5.02
2.41
4.86
3.12
3.36
2.07
0.58
1.55
1.87
3.85
1.87
2.76
6
6.58
Return on equity%
22.17
25.03
23.96
26.63
24.77
26.22
28.81
28.09
26.15
24.81
24.30
26.22
25.59
71
20.76
Return on assets%
22.25
22.77
21.15
20.79
19.95
18.07
16.45
19.17
19.94
21.90
23.26
19.17
20.37
7
0.14
EPS₹
0.34
0.36
0.38
0.43
0.44
0.51
0.61
0.68
0.78
0.80
0.15
12.57%
10.36%
—
26.46
EPS growth%
1.14
1.57
2.04
0.40
0.40
0.40
0.40
0.40
0.80
0.40
8.84
0.40
0.40
18
0.07
Bookvalue per sh₹
0.26
0.29
0.30
0.28
0.30
0.28
0.26
0.24
0.23
0.23
0.09
(5.71%)
(0.64%)
—
0.24
FCF per share₹
0.22
0.22
0.24
0.25
0.28
0.32
0.34
0.37
0.38
0.36
0.18
5.38%
5.98%
—
0.29
Dividend per sh₹
0.21
0.23
0.22
0.19
0.19
0.20
0.19
0.17
0.18
0.19
0.13
0.49%
(1.94%)
—
6.14
Div yield (avg)%
23.39
23.59
26.07
26.60
24.89
22.54
20.91
22.46
24.28
26.93
22.39
22.54
23.94
48
29.93
Payout ratio%
17.30
16.83
17.15
16.91
15.92
14.39
13.04
15.45
15.97
16.32
20.51
15.45
16.15
77
1.024
Shares (diluted)B
1.378
1.585
1.604
1.916
1.996
2.167
2.160
2.543
2.483
2.653
1.057
5.85%
7.75%
67
9.72
Buyback yield%
18.95
16.46
14.80
12.00
10.70
8.23
6.79
4.36
5.69
6.09
9.78
6.09
9.47
63
0.167
D/E ratiox
0.865
0.996
0.996
1.115
1.282
1.238
1.346
1.515
1.711
1.732
1.263
1.515
1.260
47
0.458
Enterprise value₹B
1.070
1.220
1.177
1.370
1.562
1.573
1.810
2.038
2.329
2.700
0.734
11.57%
10.92%
14
0.298
LT debt₹B
0.215
0.200
0.199
0.213
0.225
0.220
0.217
0.210
0.221
0.222
1.045
(0.30%)
(0.28%)
24
Revenue
₹1.300B
5.71%
1.00×
Cost of revenue
₹910.3M
5.71%
1.00×
Operating expenses
₹264.8M
5.90%
1.02×
Goodwill & intangibles
17.31%
Cash and investments
17.05%
Spread over hurdle
(10.19%)