0.197
Revenue₹B
0.576
0.632
0.689
0.740
0.803
0.887
0.985
1.060
1.148
1.244
0.202
9.13%
9.12%
81
6.06
Revenue growth%
20.25
18.00
20.71
23.22
20.23
18.98
16.85
17.65
14.96
14.86
22.84
16.85
18.49
55
20.93
Gross margin%
9.59
10.15
10.94
11.71
10.86
8.51
8.75
8.32
11.29
9.14
8.62
8.75
9.87
58
12.68
Operating margin%
17.54
20.17
20.55
22.38
20.05
20.54
19.14
18.86
18.79
20.37
28.33
19.14
20.11
61
22.70
Net margin%
10.95
9.01
8.78
8.89
6.56
4.24
4.35
6.87
6.40
4.95
22.03
4.95
6.71
26
18.16
P/E ratio (avg)x
55.39
65.66
71.67
72.66
74.91
79.04
86.81
84.51
91.81
92.52
6.130
86.81
76.97
26
37.56
EV/EBITx
29.11
26.92
30.70
29.08
30.92
30.87
34.85
36.91
40.15
40.79
6.619
36.91
30.89
24
16.24
FCF yield (avg)%
0.93
3.10
3.66
6.53
8.40
9.38
11.37
10.23
8.67
9.87
10.74
9.87
8.53
65
15.52
FCF margin%
11.98
14.10
14.47
17.11
17.49
17.15
15.58
13.85
15.00
17.77
8.16
15.58
15.29
86
1.130
FCF / Net incomex
2.414
2.641
3.047
3.350
3.404
3.999
3.938
3.990
4.511
4.887
1.387
3.999
3.671
49
29.90
ROIC%
21.93
22.47
23.55
22.87
23.11
21.31
21.40
21.48
21.23
22.43
22.46
21.40
22.18
16
17.29
Return on equity%
13.98
16.98
15.58
16.16
16.98
19.61
19.60
21.55
21.96
19.72
12.26
19.72
18.29
58
27.34
Return on assets%
22.58
24.41
27.12
25.81
27.56
30.44
29.93
28.40
30.62
29.08
12.57
29.93
27.98
28
11.94
EPS₹
12.41
12.58
12.43
11.79
11.79
11.38
10.13
9.03
7.97
8.35
12.20
(6.67%)
(4.42%)
—
17.28
EPS growth%
6.39
8.06
6.28
6.23
8.77
10.61
9.64
9.72
11.60
11.51
4.63
10.61
9.20
58
21.86
Bookvalue per sh₹
13.76
14.83
13.78
13.42
13.63
14.29
14.94
15.71
14.73
14.95
18.17
1.86%
1.03%
—
21.59
FCF per share₹
15.54
16.76
15.87
17.64
16.57
18.61
20.05
20.65
22.68
21.49
16.56
5.34%
3.36%
—
9.06
Dividend per sh₹
49.81
58.38
58.44
68.67
71.75
80.75
82.83
92.80
90.06
101.50
24.15
7.18%
8.32%
—
22.98
Div yield (avg)%
18.55
16.97
16.61
19.02
16.79
16.21
16.45
19.16
16.72
15.15
5.60
16.45
16.75
69
3.91
Payout ratio%
17.92
20.38
22.95
24.17
21.39
20.85
20.84
20.09
22.69
21.47
9.55
20.85
21.12
72
11.46
Shares (diluted)M
12.31
13.98
13.45
14.61
16.88
19.65
20.02
19.57
19.57
22.37
11.88
5.80%
6.34%
22
21.75
Buyback yield%
17.78
17.07
18.29
20.49
18.45
19.89
21.57
21.88
22.85
25.42
24.94
21.88
20.19
75
0.967
D/E ratiox
0.135
0.146
0.171
0.197
0.197
0.194
0.216
0.246
0.248
0.258
1.493
0.246
0.197
85
835.8
Enterprise value₹M
466.8
505.7
510.7
575.7
605.5
636.7
598.9
567.6
602.6
547.4
829.0
(2.00%)
1.09%
6
351.3
LT debt₹M
705.1
698.1
726.2
741.0
700.5
712.9
797.7
767.4
725.8
734.8
48.59
0.96%
1.30%
89
Revenue
₹1.244B
9.12%
1.00×
Cost of revenue
₹604.6M
8.97%
0.99×
Operating expenses
₹192.7M
8.82%
0.97×
Cash and investments
16.67%
Spread over hurdle
58.15%