1.607
Revenue₹B
1.166
1.235
1.269
1.345
1.433
1.525
1.634
1.678
1.791
1.869
1.660
5.45%
5.11%
30
16.02
Revenue growth%
14.57
13.08
10.30
10.10
10.93
8.09
8.21
6.50
6.71
5.78
8.58
6.71
9.16
11
29.95
Gross margin%
30.53
31.81
29.28
28.65
26.50
25.65
27.39
26.30
26.77
27.05
10.64
26.77
27.22
74
29.71
Operating margin%
12.78
11.73
10.97
9.50
12.20
9.63
10.20
10.44
10.79
13.21
19.82
10.44
10.88
55
2.23
Net margin%
18.26
18.43
17.42
18.73
18.15
20.21
18.93
20.52
18.29
20.50
20.37
20.21
18.58
11
18.75
P/E ratio (avg)x
13.98
12.75
13.21
14.78
13.67
12.72
12.54
11.50
12.06
12.63
15.04
12.54
12.73
81
26.00
EV/EBITx
30.98
32.39
34.97
36.54
41.98
42.01
49.12
49.38
56.37
63.96
11.86
49.38
41.99
66
21.09
FCF yield (avg)%
13.76
12.54
10.81
13.02
11.41
11.48
13.02
10.74
12.95
13.16
7.82
12.95
12.74
64
26.90
FCF margin%
4.61
7.01
4.28
4.74
2.11
0.40
0.40
0.55
0.40
0.50
21.05
0.40
1.33
86
0.248
FCF / Net incomex
0.396
0.415
0.376
0.379
0.343
0.333
0.333
0.345
0.377
0.359
1.256
0.345
0.368
11
13.30
ROIC%
31.38
29.83
32.59
30.40
31.54
34.08
35.46
35.78
37.00
39.80
4.50
35.78
33.34
41
2.33
Return on equity%
10.02
8.70
7.54
9.81
9.15
11.05
12.93
11.98
14.22
13.33
24.95
12.93
10.54
61
6.47
Return on assets%
7.19
5.10
4.11
4.34
6.74
7.32
7.04
5.82
8.04
5.62
8.25
7.04
6.28
58
38.70
EPS₹
16.85
17.87
19.24
18.25
18.46
16.54
15.82
15.36
14.32
13.69
41.99
(5.81%)
(2.33%)
—
19.91
EPS growth%
22.36
19.65
21.06
20.41
22.12
24.94
23.38
23.93
24.38
27.15
28.05
24.38
22.87
47
55.12
Bookvalue per sh₹
32.08
34.98
36.86
32.60
29.13
29.66
32.01
34.33
36.96
40.24
33.62
6.67%
2.48%
—
20.10
FCF per share₹
53.08
49.33
55.89
52.21
56.20
63.41
64.76
68.28
65.93
74.70
29.12
5.86%
3.64%
—
38.36
Dividend per sh₹
25.84
31.25
37.66
45.69
53.27
62.74
67.42
75.86
91.53
102.04
8.28
13.88%
15.91%
—
27.58
Div yield (avg)%
14.29
16.44
13.58
12.76
12.52
12.69
14.09
11.81
12.65
10.29
7.30
12.65
12.72
32
18.88
Payout ratio%
6.87
4.17
1.23
0.40
0.40
0.40
1.01
0.40
1.87
1.72
13.56
1.01
1.12
76
11.78
Shares (diluted)M
18.06
19.46
23.15
23.80
24.84
24.61
28.61
32.12
33.74
39.62
11.67
9.79%
9.80%
62
18.12
Buyback yield%
30.98
30.50
31.86
29.59
28.01
28.48
29.09
26.52
26.09
26.64
15.63
26.64
28.79
63
0.994
D/E ratiox
0.261
0.294
0.320
0.333
0.356
0.396
0.453
0.523
0.529
0.542
0.493
0.523
0.376
24
1.317
Enterprise value₹B
2.580
2.931
2.854
3.028
2.897
2.984
3.511
3.969
4.590
4.402
0.883
8.73%
5.59%
57
0.806
LT debt₹B
1.288
1.512
1.534
1.609
1.777
1.882
2.130
2.093
2.238
2.603
0.230
7.94%
8.94%
88
Revenue
₹1.869B
5.11%
1.00×
Cost of revenue
₹811.4M
4.64%
0.96×
Operating expenses
₹424.8M
5.13%
1.00×
Cash and investments
13.63%
Spread over hurdle
25.00%