1.250
Revenue₹B
1.218
1.220
1.266
1.300
1.342
1.374
1.430
1.447
1.478
1.516
1.341
2.47%
2.29%
83
29.64
Revenue growth%
5.62
5.26
3.95
1.38
4.19
3.79
6.40
5.44
3.42
1.20
23.94
3.79
4.07
31
5.71
Gross margin%
11.98
13.34
16.18
16.50
18.10
18.87
17.06
15.46
17.45
16.13
5.30
17.06
16.34
40
14.42
Operating margin%
20.93
22.53
24.46
21.86
22.41
25.26
25.95
28.09
28.58
29.51
2.21
28.09
24.86
43
14.16
Net margin%
16.90
18.80
17.54
16.72
15.82
14.40
13.91
13.49
15.18
17.32
27.83
14.40
16.27
38
18.14
P/E ratio (avg)x
14.14
14.50
14.21
15.24
13.93
14.44
15.36
14.87
14.90
14.82
18.25
14.87
14.66
26
15.45
EV/EBITx
13.55
14.27
14.90
17.16
19.39
18.97
20.10
19.05
19.49
19.12
36.05
19.12
19.01
60
6.84
FCF yield (avg)%
28.54
29.66
28.05
27.72
28.49
27.87
26.46
24.30
26.78
24.76
16.58
26.46
27.80
42
27.15
FCF margin%
10.75
13.25
14.51
14.61
16.98
15.49
18.27
19.20
19.81
21.41
22.01
19.20
16.24
37
0.271
FCF / Net incomex
0.853
0.856
0.917
0.955
0.895
0.995
1.047
1.052
1.205
1.330
0.960
1.052
0.975
46
16.54
ROIC%
1.50
3.02
5.66
8.06
6.03
4.63
4.06
5.21
2.74
1.70
16.12
4.06
4.34
42
11.96
Return on equity%
12.23
10.11
12.86
10.43
13.15
15.77
16.30
17.00
16.21
17.92
9.63
16.30
14.46
39
27.49
Return on assets%
25.02
27.40
28.82
31.51
30.38
31.70
31.11
32.11
33.35
31.61
19.64
31.70
31.31
32
22.15
EPS₹
29.20
32.08
36.28
36.46
38.10
39.10
40.10
38.13
39.94
38.32
23.94
0.12%
3.34%
—
25.97
EPS growth%
27.82
30.75
33.15
35.09
37.31
35.16
37.08
38.44
41.14
40.32
3.04
38.44
36.12
66
3.95
Bookvalue per sh₹
20.46
21.85
22.63
21.97
20.31
20.19
17.31
16.48
14.62
13.17
26.92
(8.29%)
(3.96%)
—
8.89
FCF per share₹
33.90
34.81
35.85
41.20
46.64
47.44
45.99
48.46
50.83
57.60
25.16
4.31%
6.56%
—
26.81
Dividend per sh₹
11.30
10.77
12.08
11.66
10.90
10.57
11.32
12.63
12.76
12.33
6.60
2.50%
0.77%
—
9.84
Div yield (avg)%
6.64
6.67
4.96
5.46
6.01
5.72
6.06
9.03
8.29
6.61
8.07
6.61
6.33
59
29.77
Payout ratio%
33.89
35.20
33.12
34.71
35.54
35.46
35.68
38.42
39.64
40.88
21.45
38.42
35.50
78
29.51
Shares (diluted)M
26.32
25.06
25.71
27.96
25.11
22.33
21.00
21.34
23.51
25.03
30.09
(0.06%)
(1.36%)
75
8.80
Buyback yield%
18.84
21.74
18.88
21.12
21.37
24.11
26.51
23.72
24.08
22.89
16.31
24.08
22.32
85
0.211
D/E ratiox
1.052
1.144
1.178
1.298
1.489
1.448
1.580
1.819
1.988
2.285
1.414
1.819
1.468
69
694.4
Enterprise value₹M
547.4
602.8
608.3
635.0
703.4
786.2
747.7
787.0
774.6
739.1
954.6
1.00%
3.66%
73
222.2
LT debt₹M
200.6
224.6
218.4
225.2
255.1
235.1
236.9
222.6
240.0
228.1
499.4
(2.21%)
1.65%
44
Revenue
₹1.516B
2.29%
1.00×
Cost of revenue
₹975.4M
2.38%
1.01×
Operating expenses
₹367.4M
2.30%
1.00×
Cash and investments
16.80%
Property and equipment
15.50%
Spread over hurdle
(4.84%)