0.292
Revenue₹B
1.329
1.397
1.465
1.541
1.590
1.689
1.815
1.953
2.033
2.190
0.311
6.61%
5.80%
80
15.34
Revenue growth%
19.86
21.73
24.40
24.37
24.83
26.01
25.16
23.63
24.31
23.34
3.10
24.31
24.34
36
2.66
Gross margin%
11.94
10.96
9.60
8.09
9.88
11.18
10.91
10.75
10.97
13.51
27.20
10.97
10.94
83
8.18
Operating margin%
5.32
4.78
3.98
3.32
4.91
5.24
2.93
3.70
1.46
1.47
14.41
2.93
3.84
71
27.11
Net margin%
22.38
21.39
18.56
17.07
14.08
13.96
12.27
15.03
12.97
10.67
27.21
12.97
14.55
43
29.68
P/E ratio (avg)x
13.40
12.30
10.93
11.45
12.35
12.91
12.03
11.40
11.50
11.43
21.13
11.50
11.76
22
13.42
EV/EBITx
26.85
25.35
23.64
23.98
22.49
22.28
21.38
21.59
24.62
26.98
9.003
22.28
23.81
49
10.65
FCF yield (avg)%
12.40
11.77
12.63
14.63
14.09
15.69
18.37
16.85
14.33
15.85
6.50
15.85
14.48
70
17.16
FCF margin%
27.61
25.85
25.16
22.93
23.27
25.46
25.17
24.31
26.35
26.11
3.22
25.46
25.31
84
0.145
FCF / Net incomex
0.149
0.167
0.156
0.139
0.131
0.135
0.122
0.133
0.130
0.120
0.524
0.130
0.134
63
11.28
ROIC%
27.65
25.42
25.54
25.33
24.02
22.60
19.98
21.42
18.44
20.12
6.17
20.12
23.31
71
5.72
Return on equity%
12.18
12.38
12.46
11.15
9.68
7.00
4.06
1.89
1.71
4.22
27.24
4.06
8.34
21
18.39
Return on assets%
16.15
18.57
21.01
18.81
19.56
20.04
18.03
18.29
18.00
20.99
7.00
18.29
18.69
29
16.17
EPS₹
31.49
33.07
35.87
35.44
39.55
42.18
42.21
47.65
50.82
49.40
17.82
4.55%
4.00%
—
28.50
EPS growth%
28.39
31.33
28.45
27.42
29.99
32.02
33.69
32.26
30.62
31.46
9.66
32.02
30.98
34
18.55
Bookvalue per sh₹
19.95
20.70
21.44
23.64
25.50
24.32
28.78
32.16
33.06
34.07
26.44
5.96%
7.26%
—
13.91
FCF per share₹
8.27
9.18
10.17
10.80
10.46
11.17
10.68
9.81
9.81
10.34
24.00
(0.24%)
2.06%
—
26.65
Dividend per sh₹
20.99
18.64
18.75
17.77
16.75
14.25
12.66
11.24
11.46
10.89
12.77
(8.24%)
(6.93%)
—
25.01
Div yield (avg)%
5.00
5.74
4.56
4.19
4.78
6.03
6.41
6.61
8.74
7.10
25.35
6.61
5.89
81
13.95
Payout ratio%
16.33
16.39
15.64
15.14
18.08
15.56
13.46
14.57
14.96
12.00
10.71
14.57
15.35
6
28.97
Shares (diluted)M
28.97
31.07
33.08
31.26
35.47
32.90
35.49
38.37
40.41
45.49
30.34
5.11%
4.11%
79
9.59
Buyback yield%
11.22
10.67
9.45
7.18
10.01
8.63
10.14
12.99
15.12
12.41
14.84
12.41
10.41
50
0.758
D/E ratiox
1.324
1.221
1.228
1.185
1.028
0.910
0.907
0.793
0.738
0.669
1.286
0.793
0.969
77
1,242
Enterprise value₹M
851.1
898.3
954.1
861.8
812.8
840.0
767.8
748.0
824.8
733.9
831.7
(2.02%)
(1.42%)
95
0.485
LT debt₹B
1.063
1.220
1.281
1.312
1.275
1.254
1.305
1.280
1.526
1.542
1.091
3.87%
4.52%
15
Revenue
₹2.190B
5.80%
1.00×
Cost of revenue
₹1.471B
5.53%
0.97×
Operating expenses
₹534.4M
6.20%
1.04×
Goodwill & intangibles
20.52%
Property and equipment
16.66%
Spread over hurdle
(10.24%)