0.932
Revenue₹B
0.981
1.022
1.075
1.122
1.142
1.162
1.201
1.230
1.270
1.322
1.007
2.96%
3.24%
61
9.84
Revenue growth%
4.35
1.50
0.53
1.10
2.47
1.94
0.40
0.40
0.40
0.40
28.40
0.40
0.81
73
20.06
Gross margin%
23.53
23.06
22.71
22.15
20.39
20.83
18.49
20.81
18.17
16.34
10.83
18.49
20.82
90
13.28
Operating margin%
7.10
9.98
9.70
11.41
13.17
14.82
15.65
17.59
18.88
21.74
28.19
17.59
14.00
13
6.49
Net margin%
1.09
2.98
0.94
3.67
1.11
0.40
2.54
2.67
3.76
3.39
24.31
2.67
2.61
8
17.94
P/E ratio (avg)x
15.98
17.40
17.82
15.84
14.55
15.96
16.78
15.68
16.70
18.32
16.24
16.70
16.34
83
11.08
EV/EBITx
31.45
33.03
36.56
38.52
41.89
38.75
38.83
41.62
43.58
44.59
7.793
41.62
38.79
12
15.81
FCF yield (avg)%
12.43
9.88
11.03
11.11
12.43
9.74
8.40
8.09
10.22
9.88
26.10
9.74
10.05
10
23.93
FCF margin%
19.76
17.53
17.59
20.54
20.02
17.99
16.39
17.13
18.89
17.06
23.77
17.13
17.79
93
1.451
FCF / Net incomex
1.521
1.643
1.927
2.143
2.294
2.605
2.580
2.692
2.585
2.874
1.238
2.605
2.437
36
28.62
ROIC%
35.64
34.33
34.09
31.19
28.46
30.02
27.04
25.48
24.01
23.77
4.95
25.48
29.24
89
13.07
Return on equity%
17.87
18.92
16.07
14.33
15.13
16.57
16.73
19.38
21.47
18.70
5.26
18.70
17.30
47
15.71
Return on assets%
13.18
12.56
13.14
13.75
12.76
13.55
12.35
14.01
11.13
12.84
23.33
12.84
12.99
64
17.79
EPS₹
17.24
17.97
20.66
19.21
19.64
19.50
21.63
21.15
21.34
24.52
18.40
4.54%
3.47%
—
10.29
EPS growth%
23.18
22.66
24.06
26.43
26.39
25.64
24.69
25.59
24.50
26.69
29.73
25.59
25.14
24
14.59
Bookvalue per sh₹
5.75
6.89
7.68
8.71
8.58
10.32
11.11
13.24
13.51
14.61
12.45
11.23%
9.96%
—
13.65
FCF per share₹
16.22
16.03
18.25
18.97
22.11
23.98
26.56
26.57
30.07
35.06
21.93
9.66%
7.78%
—
20.03
Dividend per sh₹
44.09
47.09
53.21
57.73
58.99
57.33
67.17
72.45
78.24
84.42
20.03
7.43%
6.52%
—
8.80
Div yield (avg)%
13.47
14.24
13.58
15.08
18.05
17.28
16.37
16.69
18.13
19.61
8.09
17.28
16.53
48
3.24
Payout ratio%
7.27
4.59
5.29
4.15
3.96
0.99
0.40
3.22
0.40
0.40
12.51
0.40
3.59
59
35.73
Shares (diluted)M
29.82
25.93
24.75
22.48
22.80
23.76
22.01
19.48
17.83
17.49
36.28
(5.16%)
(5.43%)
18
4.94
Buyback yield%
10.06
7.50
10.15
7.96
5.60
2.61
4.92
2.45
4.19
6.81
12.08
4.19
6.21
32
1.029
D/E ratiox
0.849
0.828
0.922
1.038
1.033
0.973
1.021
0.942
0.871
0.875
0.568
0.942
0.932
25
0.479
Enterprise value₹B
0.637
0.685
0.716
0.714
0.657
0.683
0.726
0.735
0.682
0.650
1.064
(0.21%)
—
18
497.9
LT debt₹M
811.4
818.3
844.1
771.5
725.4
700.2
747.6
719.8
630.7
543.1
146.0
(5.62%)
(3.31%)
84
Revenue
₹1.322B
3.24%
1.00×
Cost of revenue
₹925.4M
3.27%
1.00×
Operating expenses
₹196.9M
3.88%
1.06×
Goodwill & intangibles
14.80%
Spread over hurdle
(8.65%)