0.834
Revenue₹B
0.606
0.628
0.674
0.727
0.788
0.849
0.902
0.939
1.010
1.047
0.904
5.84%
6.40%
74
26.30
Revenue growth%
17.75
16.31
15.19
14.39
16.84
19.57
17.87
19.62
17.32
20.19
28.79
19.57
17.53
28
2.24
Gross margin%
11.44
8.69
6.68
5.58
4.98
3.10
5.99
3.94
6.19
3.80
16.64
3.94
5.78
78
2.92
Operating margin%
1.89
1.18
0.40
1.86
2.63
3.34
0.65
3.08
3.56
4.91
8.60
3.34
2.26
51
10.64
Net margin%
20.16
17.27
16.69
14.21
13.64
15.30
16.25
18.98
21.52
22.18
14.58
18.98
16.98
47
24.46
P/E ratio (avg)x
37.63
41.64
44.13
41.59
44.41
49.96
48.53
48.45
47.04
46.77
24.75
48.45
45.59
34
34.95
EV/EBITx
53.04
58.45
63.17
76.40
75.61
86.73
85.90
92.25
95.09
115.4
23.11
92.25
81.15
56
14.13
FCF yield (avg)%
5.82
7.07
9.37
9.46
11.30
9.47
11.76
13.71
13.14
14.67
28.80
13.14
10.38
63
29.41
FCF margin%
5.61
5.82
8.61
8.68
5.79
6.68
4.95
5.20
3.89
6.32
23.53
5.20
5.81
83
0.397
FCF / Net incomex
0.401
0.395
0.400
0.411
0.368
0.365
0.377
0.389
0.367
0.324
1.312
0.367
0.383
88
29.97
ROIC%
9.65
7.63
8.72
10.19
8.10
11.05
9.98
10.99
12.51
14.46
18.52
11.05
10.09
64
8.48
Return on equity%
28.51
31.30
29.47
29.98
29.71
30.66
29.00
31.55
29.99
32.54
3.99
30.66
29.99
16
28.30
Return on assets%
31.15
33.47
34.45
35.38
37.86
34.88
37.29
36.59
38.40
35.49
9.16
36.59
35.43
79
10.35
EPS₹
32.51
30.12
27.79
31.69
36.14
38.56
36.43
39.98
39.60
40.29
11.37
2.19%
1.67%
—
6.65
EPS growth%
0.40
2.35
4.80
5.77
7.78
7.58
4.94
2.67
3.32
5.63
4.17
4.94
4.87
29
7.37
Bookvalue per sh₹
51.42
47.68
54.53
56.62
53.04
51.16
49.06
46.75
47.98
53.70
35.49
0.25%
(0.15%)
—
17.22
FCF per share₹
42.15
43.96
45.35
51.09
49.58
55.29
55.21
57.85
55.88
59.63
43.34
3.76%
4.79%
—
27.55
Dividend per sh₹
59.01
56.04
53.07
52.04
48.31
48.90
55.43
50.77
54.99
51.91
41.11
1.45%
(0.69%)
—
5.25
Div yield (avg)%
4.66
4.69
6.46
8.79
7.32
6.32
7.15
6.75
6.36
4.81
16.41
6.36
6.41
24
16.69
Payout ratio%
13.74
16.35
15.03
17.21
14.46
13.03
14.98
15.92
17.22
14.86
25.34
14.98
15.00
52
13.68
Shares (diluted)M
11.21
10.48
10.96
9.950
9.177
9.000
9.400
9.212
8.486
9.250
14.02
0.16%
(2.75%)
35
6.84
Buyback yield%
28.46
29.12
30.38
32.97
32.38
35.29
36.19
33.49
32.27
33.83
19.21
33.83
32.68
89
0.342
D/E ratiox
1.502
1.464
1.632
1.574
1.655
1.867
1.925
1.906
1.950
1.895
0.331
1.906
1.761
18
1,066
Enterprise value₹M
116.4
132.9
133.0
141.6
153.9
141.3
162.1
185.3
177.9
198.8
881.2
5.26%
4.79%
83
997.7
LT debt₹M
752.6
716.2
744.8
735.2
838.6
835.2
801.7
855.2
875.0
822.5
642.7
(0.39%)
0.76%
31
Revenue
₹1.047B
6.40%
1.00×
Cost of revenue
₹684.7M
6.74%
1.03×
Operating expenses
₹199.7M
6.23%
0.98×
Property and equipment
18.48%
Spread over hurdle
(8.87%)