0.711
Revenue₹B
0.940
0.965
0.993
1.021
1.062
1.089
1.101
1.134
1.161
1.214
0.782
2.72%
2.74%
16
25.87
Revenue growth%
24.17
23.51
22.02
21.62
21.33
20.45
21.48
23.39
25.42
28.26
7.25
23.39
22.71
53
25.53
Gross margin%
21.92
19.28
19.51
16.67
16.38
14.20
13.46
11.22
12.74
12.71
5.57
12.74
15.29
34
13.02
Operating margin%
8.81
8.93
9.04
7.68
5.16
3.47
2.97
3.41
2.94
2.60
19.37
2.97
4.31
36
11.66
Net margin%
2.89
4.34
7.07
10.03
12.45
10.17
7.40
5.78
8.44
10.07
24.75
8.44
7.92
53
33.93
P/E ratio (avg)x
49.52
51.80
54.28
53.58
47.26
42.43
37.77
38.50
38.50
35.18
16.01
38.50
44.85
21
20.18
EV/EBITx
16.19
16.70
16.27
17.21
14.85
14.78
15.92
13.69
12.86
11.12
22.22
13.69
15.38
92
22.21
FCF yield (avg)%
18.75
17.66
20.66
18.76
16.09
15.75
17.49
20.15
21.90
24.79
5.38
20.15
18.76
45
18.00
FCF margin%
11.25
9.47
7.78
7.93
7.76
7.11
9.06
8.22
8.22
8.59
13.97
8.22
8.22
80
1.462
FCF / Net incomex
0.546
0.497
0.526
0.515
0.513
0.476
0.436
0.407
0.407
0.419
0.443
0.419
0.486
27
5.22
ROIC%
22.73
20.12
18.72
19.68
22.10
20.55
19.67
18.92
20.49
18.86
24.98
19.67
19.90
81
20.94
Return on equity%
35.90
36.74
37.25
36.03
37.90
37.69
39.23
36.25
38.79
38.86
29.58
38.79
37.47
39
2.27
Return on assets%
15.71
15.07
12.42
13.90
15.86
13.42
15.54
13.10
10.83
10.53
2.43
13.10
13.66
59
1.67
EPS₹
8.34
8.37
8.40
7.78
7.59
7.36
6.57
6.47
6.99
6.34
1.71
(3.54%)
(3.82%)
—
17.66
EPS growth%
5.39
3.59
2.10
0.97
0.40
2.41
4.68
5.94
4.87
5.42
24.76
4.87
4.13
60
7.64
Bookvalue per sh₹
13.07
12.95
14.03
15.05
15.28
15.02
15.99
17.37
18.68
17.88
8.64
3.19%
4.14%
—
4.85
FCF per share₹
3.53
3.44
3.48
3.50
3.50
3.29
2.96
2.71
2.78
2.80
11.15
(4.39%)
(1.72%)
—
2.47
Dividend per sh₹
6.99
6.67
7.00
6.87
8.16
8.23
8.44
8.99
10.27
9.93
3.96
4.00%
3.40%
—
8.85
Div yield (avg)%
16.89
16.81
18.24
17.68
17.08
16.18
18.47
16.86
19.86
20.68
12.85
18.47
17.38
20
17.88
Payout ratio%
14.35
15.53
18.47
17.15
19.78
18.55
19.79
17.91
16.69
18.62
12.78
18.55
18.19
95
38.99
Shares (diluted)M
35.86
38.83
37.34
32.79
28.56
27.68
28.26
26.72
29.22
25.47
41.01
(2.26%)
(2.66%)
16
8.96
Buyback yield%
24.52
21.79
22.23
19.64
18.49
16.64
17.25
14.50
14.13
13.44
26.71
14.50
17.87
29
1.653
D/E ratiox
1.788
2.022
2.049
2.050
2.099
2.335
2.109
2.048
2.082
2.031
1.664
2.082
2.050
42
0.805
Enterprise value₹B
0.949
1.019
1.082
1.204
1.320
1.537
1.587
1.738
1.824
1.735
0.168
5.61%
6.71%
10
453.1
LT debt₹M
128.4
117.0
116.9
107.2
101.3
102.7
95.84
89.92
89.97
81.51
631.0
(4.25%)
(4.01%)
57
Revenue
₹1.214B
2.74%
1.00×
Cost of revenue
₹740.4M
2.94%
1.02×
Operating expenses
₹273.3M
2.80%
1.01×
Cash and investments
20.62%
Property and equipment
19.60%
Goodwill & intangibles
14.01%
Spread over hurdle
37.26%