0.217
Revenue₹B
0.656
0.688
0.744
0.807
0.859
0.927
0.964
1.009
1.054
1.099
0.238
5.06%
5.89%
12
9.06
Revenue growth%
24.82
22.13
20.85
23.69
24.79
24.72
25.65
25.74
25.42
23.85
11.92
25.42
24.76
52
5.83
Gross margin%
17.46
19.70
19.36
20.74
21.95
23.77
26.37
26.77
28.33
27.50
6.53
26.77
22.86
18
5.32
Operating margin%
18.55
19.64
18.35
15.58
15.10
12.70
13.63
11.03
10.15
7.64
6.25
11.03
14.36
77
8.62
Net margin%
17.47
16.66
18.11
18.47
16.13
18.48
20.13
21.21
22.98
21.83
26.36
21.21
18.47
64
32.18
P/E ratio (avg)x
12.30
13.28
15.06
15.50
16.79
19.13
19.27
23.09
23.77
24.62
34.69
23.09
17.96
47
18.05
EV/EBITx
43.18
42.97
43.85
52.72
53.95
63.19
61.51
66.48
78.03
81.68
24.94
66.48
57.73
18
7.16
FCF yield (avg)%
1.56
0.40
1.12
2.77
1.94
0.71
0.40
3.33
4.48
5.24
15.61
3.33
1.75
57
17.42
FCF margin%
19.62
20.42
20.44
18.21
19.51
17.12
20.02
18.47
15.60
14.17
24.30
17.12
18.99
92
0.475
FCF / Net incomex
1.184
1.286
1.149
1.014
0.912
0.855
0.895
0.938
0.807
0.769
1.621
0.855
0.925
81
15.93
ROIC%
0.72
0.40
0.40
0.88
2.42
3.06
1.57
2.30
3.33
2.23
19.61
2.30
1.90
93
16.54
Return on equity%
10.69
9.29
7.51
6.26
7.26
6.97
5.60
4.27
6.59
4.64
18.58
5.60
6.78
21
25.62
Return on assets%
12.73
10.54
10.28
9.14
10.38
9.63
11.03
11.56
8.90
10.69
19.50
10.69
10.46
53
76.08
EPS₹
28.51
31.83
27.97
30.20
29.26
31.60
31.12
33.57
30.89
30.27
80.39
0.68%
(0.20%)
—
7.09
EPS growth%
14.52
17.00
19.12
21.18
23.53
22.43
21.85
21.94
24.63
26.10
26.58
22.43
21.90
52
70.04
Bookvalue per sh₹
29.91
32.53
35.25
41.30
42.17
45.94
51.46
50.39
51.81
60.55
14.56
7.50%
7.68%
—
54.36
FCF per share₹
101.68
122.29
126.80
139.46
158.07
188.03
187.26
207.91
240.50
286.71
35.34
12.65%
11.90%
—
39.09
Dividend per sh₹
64.45
65.25
61.49
60.50
66.35
72.03
69.94
66.24
68.74
72.01
54.03
1.65%
0.30%
—
4.16
Div yield (avg)%
11.34
13.93
16.08
13.73
12.37
11.27
12.82
10.97
8.15
8.77
22.95
10.97
11.85
89
19.42
Payout ratio%
27.74
26.64
24.99
27.79
28.51
29.17
30.54
31.21
33.37
32.50
28.47
31.21
28.84
7
7.482
Shares (diluted)M
11.81
12.66
12.95
14.65
15.94
15.16
16.09
17.05
18.23
21.29
7.332
5.96%
7.64%
91
13.65
Buyback yield%
3.84
3.40
1.33
0.40
0.96
3.83
5.85
5.90
5.63
5.12
23.26
5.63
3.84
23
1.790
D/E ratiox
1.689
1.935
1.885
1.968
1.924
1.907
2.268
2.382
2.340
2.693
1.254
2.340
1.951
37
0.410
Enterprise value₹B
1.019
1.088
1.184
1.131
1.068
1.054
1.134
1.231
1.290
1.471
0.741
6.62%
4.81%
30
82.19
LT debt₹M
170.8
170.7
156.8
164.2
153.7
159.1
146.2
154.2
150.6
146.2
737.2
(1.00%)
(0.91%)
17
Revenue
₹1.099B
5.89%
1.00×
Cost of revenue
₹769.6M
5.89%
1.00×
Operating expenses
₹168.0M
6.78%
1.09×
Goodwill & intangibles
19.47%
Cash and investments
15.48%
Spread over hurdle
(6.06%)