1.109
Revenue₹B
0.683
0.755
0.826
0.909
0.977
1.076
1.146
1.221
1.341
1.471
1.211
8.51%
8.85%
67
8.08
Revenue growth%
16.24
18.60
19.44
22.12
20.75
20.33
20.90
18.73
19.52
17.58
10.82
19.52
19.48
67
3.91
Gross margin%
16.81
15.12
13.38
13.77
13.11
10.47
8.66
5.68
3.31
3.19
23.51
5.68
11.79
27
10.29
Operating margin%
32.68
31.77
29.07
31.41
33.40
31.93
30.12
29.08
30.81
32.88
7.21
30.81
31.59
71
5.33
Net margin%
21.40
21.51
19.55
18.98
19.74
17.12
19.74
19.89
21.64
24.53
12.50
19.89
19.82
56
36.19
P/E ratio (avg)x
33.45
36.40
32.85
36.50
35.27
34.52
32.94
32.64
34.02
34.59
9.901
34.02
34.27
69
29.22
EV/EBITx
48.80
50.52
50.01
52.12
53.22
55.47
52.53
50.43
54.92
58.24
7.334
54.92
52.32
5
13.37
FCF yield (avg)%
7.99
8.37
8.45
10.30
9.83
10.73
10.19
9.26
12.22
10.86
22.51
10.73
10.01
78
12.86
FCF margin%
26.11
26.48
26.06
27.95
27.77
26.09
26.84
27.89
28.33
31.22
5.02
27.89
27.31
70
1.441
FCF / Net incomex
1.017
1.102
1.237
1.388
1.510
1.702
1.734
1.907
1.881
2.013
0.795
1.881
1.606
69
6.21
ROIC%
21.10
20.93
18.66
20.03
17.29
19.17
21.48
24.41
23.43
21.67
22.30
21.67
21.01
94
24.27
Return on equity%
31.09
29.60
30.19
28.12
30.42
27.90
30.15
30.35
28.64
26.86
19.09
28.64
29.88
40
2.14
Return on assets%
10.52
7.64
8.25
9.32
12.30
9.70
8.40
8.33
5.49
7.69
8.32
8.33
8.37
43
1.74
EPS₹
4.12
4.74
4.85
5.68
6.33
7.48
8.54
9.48
9.23
10.12
1.93
9.83%
10.53%
—
4.27
EPS growth%
7.84
6.58
6.39
3.62
3.55
1.29
1.58
3.51
1.52
3.74
14.13
1.58
3.59
94
4.85
Bookvalue per sh₹
1.46
1.46
1.42
1.52
1.67
1.90
2.18
2.47
2.77
3.17
1.14
13.60%
7.70%
—
1.61
FCF per share₹
5.82
5.93
5.78
5.29
5.06
4.71
4.50
4.71
4.84
4.89
1.92
(0.68%)
(1.58%)
—
0.74
Dividend per sh₹
1.38
1.52
1.44
1.41
1.50
1.53
1.45
1.32
1.35
1.21
1.42
(4.25%)
(1.27%)
—
5.71
Div yield (avg)%
33.72
36.22
36.62
34.50
35.76
35.56
33.55
32.54
32.18
32.77
19.55
32.77
34.11
62
11.74
Payout ratio%
8.65
8.49
9.12
6.67
9.43
8.86
9.66
7.80
9.08
10.45
12.22
9.08
8.97
46
132.5
Shares (diluted)M
155.5
149.1
152.0
161.2
165.2
162.2
179.7
196.0
215.0
231.8
137.3
7.01%
3.51%
63
19.13
Buyback yield%
12.48
9.81
10.17
7.47
5.23
4.43
6.51
5.73
6.32
5.67
2.30
5.73
6.42
61
1.590
D/E ratiox
2.129
2.095
2.450
2.797
2.881
3.274
3.229
3.336
3.316
3.298
1.066
3.298
3.055
82
1.276
Enterprise value₹B
0.510
0.577
0.564
0.640
0.669
0.772
0.777
0.872
0.863
0.915
1.187
6.48%
7.37%
56
995.6
LT debt₹M
536.9
594.6
558.6
636.0
668.1
719.3
684.0
650.0
682.0
768.9
276.9
2.85%
4.31%
29
Revenue
₹1.471B
8.85%
1.00×
Cost of revenue
₹862.0M
8.98%
1.01×
Operating expenses
₹244.5M
9.57%
1.07×
Cash and investments
17.67%
Goodwill & intangibles
16.99%
Spread over hurdle
(1.52%)