0.915
Revenue₹B
0.961
1.029
1.057
1.085
1.134
1.199
1.233
1.313
1.411
1.510
0.957
5.88%
5.36%
62
13.88
Revenue growth%
25.47
22.83
22.12
20.61
19.76
17.88
15.03
15.69
15.03
14.20
28.93
15.03
18.82
31
12.60
Gross margin%
31.59
34.30
32.17
33.64
30.71
28.22
27.76
27.92
26.87
23.88
22.59
27.76
29.47
37
24.33
Operating margin%
19.09
21.35
22.77
21.23
19.04
17.72
19.42
21.11
22.07
20.38
6.45
20.38
20.75
83
13.24
Net margin%
7.76
9.60
11.19
14.09
14.37
14.37
13.00
14.46
15.90
14.60
25.89
14.46
14.23
79
10.01
P/E ratio (avg)x
56.71
60.51
71.33
68.94
71.13
73.55
86.76
96.95
94.62
106.6
36.53
94.62
72.44
27
9.167
EV/EBITx
46.57
48.23
51.39
57.06
54.43
60.21
67.69
71.35
75.50
79.57
35.01
71.35
58.64
55
12.70
FCF yield (avg)%
21.04
20.78
21.20
20.48
22.98
20.89
23.57
21.43
18.44
18.95
2.02
20.89
20.97
28
27.79
FCF margin%
19.82
21.32
18.87
20.53
20.60
22.17
22.32
25.08
27.31
24.58
18.83
24.58
21.75
39
1.615
FCF / Net incomex
1.163
1.098
1.089
1.151
1.043
1.022
1.046
1.058
0.967
1.058
0.463
1.046
1.058
14
14.28
ROIC%
11.12
9.60
8.73
9.34
10.48
9.54
10.27
7.52
9.52
10.77
17.92
9.54
9.57
21
6.59
Return on equity%
14.17
15.99
15.58
17.47
15.22
13.72
13.88
15.44
15.53
13.54
26.31
13.88
15.33
35
21.38
Return on assets%
15.21
13.26
14.22
17.14
18.16
18.97
16.80
19.70
16.84
16.99
8.53
16.99
16.92
26
13.93
EPS₹
17.78
19.12
20.98
22.89
24.78
27.09
31.09
34.64
33.53
34.76
14.91
7.00%
7.44%
—
11.83
EPS growth%
28.05
29.81
32.39
30.88
31.81
32.92
31.61
31.91
33.49
33.80
19.81
32.92
31.86
29
25.08
Bookvalue per sh₹
29.06
29.71
33.30
33.17
33.69
39.89
40.15
40.95
39.93
39.13
21.48
3.03%
4.68%
—
8.12
FCF per share₹
30.46
35.51
40.47
41.30
43.15
41.01
39.02
40.32
42.19
43.32
15.38
0.08%
3.55%
—
14.58
Dividend per sh₹
6.54
6.36
5.88
6.46
6.33
5.74
5.72
5.56
5.93
5.39
25.50
(3.17%)
(1.35%)
—
19.98
Div yield (avg)%
26.05
24.11
25.58
27.61
26.87
26.66
28.58
31.07
32.51
33.25
26.28
31.07
27.24
52
23.91
Payout ratio%
27.18
28.53
26.01
25.71
27.27
25.11
23.94
21.16
20.97
21.03
22.69
21.16
25.41
69
24.93
Shares (diluted)M
24.99
24.08
26.01
24.53
22.58
20.45
18.77
17.24
17.76
19.60
25.37
(2.79%)
(2.17%)
20
17.17
Buyback yield%
5.57
2.88
3.16
2.06
0.40
0.40
1.10
0.40
0.40
1.10
4.44
0.40
1.10
73
0.199
D/E ratiox
1.848
2.136
2.447
2.649
3.044
3.655
4.309
4.679
4.615
4.699
0.652
4.615
3.349
50
1.017
Enterprise value₹B
0.254
0.261
0.237
0.238
0.224
0.237
0.225
0.238
0.216
0.219
1.218
(0.41%)
(0.78%)
66
674.2
LT debt₹M
696.1
732.0
743.4
709.9
679.0
675.4
659.4
648.6
643.9
670.9
270.5
(0.24%)
(0.11%)
81
Revenue
₹1.510B
5.36%
1.00×
Cost of revenue
₹794.0M
5.61%
1.02×
Operating expenses
₹354.5M
4.87%
0.95×
Property and equipment
16.15%
Spread over hurdle
(6.92%)