1.232
Revenue₹B
0.948
0.998
1.046
1.076
1.123
1.165
1.183
1.210
1.234
1.269
1.325
2.47%
3.39%
57
22.01
Revenue growth%
27.30
25.78
28.09
28.80
28.80
28.35
26.13
26.96
25.54
26.99
21.09
26.96
27.14
32
16.38
Gross margin%
13.82
15.21
12.21
9.36
10.14
12.18
13.45
15.74
14.52
11.63
25.24
13.45
12.83
57
5.87
Operating margin%
22.23
19.36
16.57
19.44
19.44
19.33
20.28
18.42
19.99
22.98
21.92
19.99
19.44
93
26.32
Net margin%
33.54
32.67
29.92
28.30
26.65
24.79
24.53
24.26
25.03
22.70
21.00
24.53
25.84
46
36.95
P/E ratio (avg)x
28.57
25.91
27.56
28.29
27.62
29.49
28.29
29.40
29.27
27.20
28.20
29.27
28.29
47
10.52
EV/EBITx
34.85
39.78
38.40
40.15
42.67
45.52
42.86
44.92
43.66
47.28
20.45
44.92
42.77
30
26.09
FCF yield (avg)%
28.72
27.97
30.74
30.88
31.42
32.81
30.42
31.47
33.04
31.68
16.19
31.68
31.15
13
20.60
FCF margin%
16.04
16.14
18.24
20.32
21.37
23.80
23.65
21.74
24.44
21.44
15.54
23.65
21.41
21
0.598
FCF / Net incomex
1.532
1.526
1.577
1.511
1.653
1.540
1.694
1.677
1.808
1.819
1.005
1.694
1.615
90
24.55
ROIC%
6.32
7.14
7.00
9.20
10.94
12.76
12.33
9.50
12.45
12.77
21.07
12.45
10.22
92
2.91
Return on equity%
15.19
16.21
16.52
16.03
18.56
19.03
16.81
17.57
17.57
19.91
4.72
17.57
17.19
19
16.58
Return on assets%
7.09
7.37
8.68
10.01
8.46
10.96
12.15
9.16
11.62
10.79
21.18
10.96
9.59
49
13.30
EPS₹
31.37
32.60
32.85
33.96
33.13
38.89
45.76
51.35
59.46
61.37
13.84
13.12%
7.44%
—
5.18
EPS growth%
12.48
11.98
12.59
13.51
10.54
11.87
9.81
7.42
8.12
11.05
24.38
9.81
11.46
20
12.84
Bookvalue per sh₹
2.53
2.55
2.69
2.76
2.88
3.13
3.01
3.21
3.30
3.59
8.74
4.47%
2.87%
—
4.53
FCF per share₹
11.09
12.37
12.13
12.16
10.79
11.88
10.66
9.75
8.94
8.09
3.29
(5.59%)
(3.16%)
—
13.49
Dividend per sh₹
15.92
18.07
20.27
19.63
21.40
23.64
22.95
23.15
26.45
28.81
14.57
6.13%
5.71%
—
16.91
Div yield (avg)%
17.26
17.40
15.93
16.32
19.20
19.37
17.05
17.21
18.23
18.79
4.86
18.23
17.33
49
22.16
Payout ratio%
21.05
20.66
21.27
19.80
21.84
24.31
22.80
22.88
20.12
22.28
27.10
22.80
21.55
74
57.74
Shares (diluted)M
73.68
82.58
88.22
83.62
91.65
97.93
101.0
95.09
89.23
96.68
56.46
1.08%
4.12%
80
6.65
Buyback yield%
8.45
6.07
7.99
9.73
12.52
11.94
13.82
13.66
12.62
12.99
22.86
12.99
12.23
32
1.241
D/E ratiox
1.613
1.669
1.817
1.764
1.747
1.650
1.626
1.638
1.502
1.442
1.649
1.626
1.644
5
0.146
Enterprise value₹B
0.279
0.290
0.346
0.399
0.476
0.519
0.544
0.596
0.626
0.656
1.478
6.64%
10.82%
32
912.0
LT debt₹M
410.2
395.6
390.0
383.3
400.3
418.3
459.0
488.0
467.4
524.6
936.1
5.56%
2.94%
61
Revenue
₹1.269B
3.39%
1.00×
Cost of revenue
₹802.6M
3.71%
1.03×
Operating expenses
₹229.3M
2.75%
0.94×
Goodwill & intangibles
18.99%
Property and equipment
18.24%
Spread over hurdle
55.39%