1.675
Revenue₹B
0.970
1.063
1.150
1.242
1.375
1.512
1.652
1.798
1.937
2.089
1.760
8.72%
8.92%
95
26.52
Revenue growth%
29.49
26.72
28.95
27.68
29.76
28.95
26.08
24.77
25.94
25.50
17.01
25.94
27.20
15
2.93
Gross margin%
24.14
23.60
24.90
22.14
19.81
20.14
18.17
15.28
16.86
16.85
15.90
16.86
19.97
92
7.44
Operating margin%
8.72
6.00
5.55
7.80
9.26
7.47
10.32
11.27
9.87
10.87
29.05
10.32
8.99
76
11.27
Net margin%
2.73
2.75
3.64
5.75
8.12
9.41
12.30
9.44
10.83
10.81
10.11
10.81
8.76
40
33.36
P/E ratio (avg)x
33.40
31.23
33.65
35.42
37.12
41.78
42.02
41.20
41.11
47.78
12.19
41.78
39.12
29
29.35
EV/EBITx
34.38
35.85
39.16
42.52
47.68
48.12
48.03
49.09
54.63
59.90
20.63
49.09
47.85
92
8.94
FCF yield (avg)%
29.34
30.87
32.82
29.88
32.62
35.15
32.58
31.42
33.26
30.39
15.64
32.58
32.00
77
18.26
FCF margin%
13.53
13.88
12.94
11.06
12.19
10.50
9.79
11.25
13.47
11.26
5.99
11.25
11.72
61
0.533
FCF / Net incomex
0.878
1.017
1.153
1.371
1.521
1.830
1.797
2.100
2.247
2.489
0.404
2.100
1.659
13
7.09
ROIC%
15.84
16.48
15.40
13.64
15.13
15.87
13.51
15.85
14.10
13.87
11.24
14.10
15.27
12
4.53
Return on equity%
18.36
18.68
19.69
17.64
14.74
12.07
14.71
15.73
12.76
12.65
22.71
12.76
15.23
17
24.38
Return on assets%
10.82
11.53
12.63
10.30
8.53
8.60
7.86
8.99
6.58
3.87
14.95
7.86
8.80
91
7.50
EPS₹
20.96
23.36
26.79
30.40
33.90
36.19
35.66
37.36
34.22
36.12
8.16
1.28%
4.65%
—
7.43
EPS growth%
30.35
30.51
30.05
28.51
27.78
25.23
26.30
26.13
24.13
23.32
14.76
25.23
27.04
91
37.53
Bookvalue per sh₹
34.86
37.52
42.21
42.13
48.88
47.12
45.10
51.02
50.26
50.18
41.57
0.52%
5.26%
—
37.52
FCF per share₹
32.79
30.65
28.40
32.36
35.95
34.83
39.78
40.10
46.21
42.47
31.37
3.39%
3.59%
—
40.57
Dividend per sh₹
20.14
21.96
20.60
22.61
21.99
23.13
22.33
20.78
18.69
18.03
31.87
(3.90%)
(0.30%)
—
25.26
Div yield (avg)%
5.81
3.44
1.03
1.89
0.40
1.34
0.99
3.62
1.57
0.40
12.31
1.34
1.46
47
6.01
Payout ratio%
31.23
31.01
33.16
31.05
33.42
34.11
32.06
29.09
28.01
27.65
10.74
29.09
31.14
40
53.15
Shares (diluted)M
50.23
48.84
50.55
50.72
45.40
43.39
41.06
42.75
41.10
44.59
52.45
(0.36%)
(2.07%)
63
6.72
Buyback yield%
16.51
16.55
15.67
13.86
13.89
15.95
17.29
20.15
17.47
18.77
2.17
17.47
16.53
58
0.778
D/E ratiox
2.422
2.536
3.063
3.474
4.190
4.976
5.892
6.258
7.319
8.395
1.664
6.258
4.583
17
1,805
Enterprise value₹M
844.1
753.0
666.9
663.7
675.5
658.6
668.5
659.1
573.8
563.7
959.6
(3.56%)
(5.30%)
12
1.183
LT debt₹B
1.233
1.087
0.964
0.894
0.907
0.805
0.700
0.711
0.738
0.748
1.827
(3.79%)
(4.67%)
27
Revenue
₹2.089B
8.92%
1.00×
Cost of revenue
₹1.462B
8.92%
1.00×
Operating expenses
₹461.0M
9.00%
1.01×
Goodwill & intangibles
14.48%
Spread over hurdle
(8.23%)