0.290
Revenue₹B
0.552
0.601
0.642
0.697
0.756
0.817
0.884
0.942
1.012
1.067
0.296
7.14%
7.60%
41
4.81
Revenue growth%
22.99
22.43
22.04
24.87
27.59
26.55
27.25
27.06
24.17
26.14
3.71
26.55
25.51
51
19.70
Gross margin%
19.71
18.79
18.80
16.23
15.77
13.12
13.44
15.28
16.62
14.47
18.97
14.47
16.00
78
8.01
Operating margin%
3.01
2.20
3.25
1.41
0.40
0.40
0.40
0.40
2.94
5.51
20.69
0.40
1.81
69
24.89
Net margin%
0.40
2.36
3.49
6.29
4.97
3.94
6.26
8.90
6.97
9.30
20.94
6.97
5.62
66
36.22
P/E ratio (avg)x
15.06
17.28
18.82
18.27
17.26
19.99
19.01
21.07
19.61
21.80
30.86
19.99
18.92
63
18.14
EV/EBITx
27.21
24.98
25.84
26.22
27.54
29.67
28.14
29.78
27.79
29.25
13.56
29.25
27.67
14
5.79
FCF yield (avg)%
26.01
27.53
24.87
24.67
25.76
28.72
31.53
31.35
32.54
30.09
22.33
31.35
28.13
59
18.91
FCF margin%
25.83
25.53
26.19
27.72
25.26
27.16
25.23
24.52
23.27
21.84
22.23
24.52
25.40
93
1.047
FCF / Net incomex
1.840
1.833
1.723
1.739
1.708
1.834
1.981
2.056
2.070
2.023
0.614
2.023
1.837
57
24.64
ROIC%
21.45
21.46
22.78
25.33
24.25
23.37
25.44
24.26
23.67
26.51
8.16
24.26
23.96
69
28.07
Return on equity%
21.66
22.49
19.57
20.30
21.91
24.26
23.21
21.57
20.68
22.52
8.53
22.52
21.78
59
21.99
Return on assets%
0.40
1.36
3.11
3.11
2.03
1.79
4.34
2.24
0.72
0.40
18.09
1.79
1.91
50
27.77
EPS₹
31.06
34.23
39.95
40.05
39.95
42.02
48.86
50.27
52.97
54.13
29.04
6.26%
6.20%
—
16.61
EPS growth%
7.62
7.13
8.54
5.93
7.41
8.61
7.14
8.69
8.14
5.98
7.72
8.14
7.52
82
23.80
Bookvalue per sh₹
39.24
43.91
47.41
51.09
52.62
58.03
66.14
75.29
73.23
76.63
17.92
7.81%
7.86%
—
11.04
FCF per share₹
21.48
18.30
18.11
19.42
16.82
17.18
18.42
19.87
19.46
19.81
27.54
3.33%
(0.99%)
—
15.68
Dividend per sh₹
48.28
47.70
54.67
63.60
68.68
69.47
77.84
87.01
85.12
99.49
24.76
7.69%
8.53%
—
12.18
Div yield (avg)%
2.84
0.58
0.40
1.97
0.40
0.40
3.25
3.84
4.32
6.68
25.27
3.84
2.40
30
25.22
Payout ratio%
5.91
3.29
1.44
0.40
2.14
3.96
4.45
2.26
5.19
6.02
22.89
4.45
3.62
30
24.72
Shares (diluted)M
34.28
33.23
36.31
40.08
39.39
43.36
46.67
49.97
54.82
55.59
24.63
7.13%
4.90%
31
3.47
Buyback yield%
11.98
13.14
10.37
7.71
9.29
10.63
12.81
11.09
11.04
13.68
29.31
11.09
11.06
90
1.231
D/E ratiox
2.054
1.899
1.763
1.987
2.069
2.185
2.452
2.381
2.298
2.618
1.605
2.381
2.127
22
466.1
Enterprise value₹M
456.0
451.8
474.8
531.3
499.5
487.5
448.5
410.8
379.9
411.5
809.7
(3.80%)
(0.12%)
82
0.590
LT debt₹B
1.018
1.054
1.089
1.051
1.164
1.113
1.063
1.154
1.161
1.213
0.410
0.82%
3.25%
80
Revenue
₹1.067B
7.60%
1.00×
Cost of revenue
₹746.8M
7.60%
1.00×
Operating expenses
₹204.1M
7.51%
0.99×
Property and equipment
17.76%
Spread over hurdle
(10.09%)