44.88
Revenue₹B
210.1
220.1
238.7
256.2
267.4
284.0
296.5
314.0
336.6
362.2
48.08
6.26%
6.53%
86
19.02
Revenue growth%
23.18
23.17
21.48
22.05
21.78
20.90
21.66
19.26
16.76
18.55
28.57
19.26
21.57
58
4.52
Gross margin%
7.00
9.22
11.52
11.48
9.57
7.83
8.80
9.62
11.20
9.94
5.29
9.62
9.60
11
2.72
Operating margin%
3.33
2.12
4.61
3.80
3.74
5.24
7.78
8.74
11.29
8.69
28.13
8.69
4.93
78
3.54
Net margin%
25.92
25.61
26.37
28.13
26.41
26.25
28.28
26.75
25.34
27.75
8.89
26.75
26.39
79
16.66
P/E ratio (avg)x
30.13
28.21
32.46
30.43
29.56
29.91
32.85
30.73
31.07
35.99
28.19
31.07
30.58
44
31.63
EV/EBITx
12.87
11.34
12.49
11.98
10.91
10.90
12.17
11.14
11.06
11.28
13.91
11.14
11.31
11
11.35
FCF yield (avg)%
2.26
1.16
0.40
0.40
2.11
3.55
0.90
2.94
0.98
3.41
17.06
2.94
1.63
18
19.03
FCF margin%
8.65
5.85
6.59
5.60
4.23
4.91
7.59
5.00
2.62
3.75
13.88
4.91
5.30
49
1.103
FCF / Net incomex
1.983
2.254
2.441
2.756
2.994
3.357
3.326
3.897
4.065
4.360
1.330
3.897
3.160
82
27.27
ROIC%
20.57
18.62
19.85
18.07
19.82
21.03
21.23
22.18
21.18
19.21
23.49
21.18
20.21
94
30.00
Return on equity%
21.70
19.00
16.10
18.22
20.73
20.25
20.73
18.51
19.93
19.73
25.67
19.93
19.83
29
4.89
Return on assets%
19.60
17.86
20.28
18.81
15.99
17.22
16.50
15.71
13.30
12.62
18.05
15.71
16.86
82
30.34
EPS₹
15.13
13.74
15.35
14.66
15.08
15.60
15.22
16.63
14.77
14.40
31.08
(0.92%)
(1.07%)
—
5.48
EPS growth%
10.73
8.64
9.41
12.04
14.48
15.07
15.48
13.26
12.09
9.51
27.31
13.26
12.06
61
6.95
Bookvalue per sh₹
67.20
77.70
87.86
100.16
106.22
117.58
121.62
144.60
160.28
176.82
19.11
10.73%
11.94%
—
14.35
FCF per share₹
16.71
16.37
17.71
18.30
18.84
18.09
18.63
19.55
20.42
19.36
7.22
0.55%
0.85%
—
37.36
Dividend per sh₹
27.55
27.43
25.89
26.80
28.24
32.29
37.14
42.34
46.29
47.10
42.61
10.77%
4.91%
—
10.49
Div yield (avg)%
6.99
8.65
9.55
7.65
9.70
7.29
5.06
7.99
10.17
10.88
17.64
7.99
8.32
5
22.78
Payout ratio%
19.49
20.94
22.37
22.69
20.21
19.99
20.72
20.44
18.06
18.11
8.29
19.99
20.33
24
2.761
Shares (diluted)B
1.826
1.673
1.668
1.713
1.652
1.403
1.417
1.275
1.328
1.348
2.780
(3.98%)
(4.58%)
93
20.94
Buyback yield%
7.10
5.33
6.67
5.04
4.30
4.57
6.06
8.62
8.92
10.66
28.99
8.62
6.37
53
1.201
D/E ratiox
1.075
1.066
1.283
1.542
1.592
1.635
1.829
1.986
2.330
2.506
0.593
1.986
1.614
8
165.8
Enterprise value₹B
41.58
39.19
38.93
36.05
35.31
34.67
37.20
32.32
29.59
31.49
208.2
(2.26%)
(3.35%)
43
242.5
LT debt₹B
114.6
137.2
147.5
166.4
173.6
179.7
204.6
239.1
248.6
254.8
184.0
7.97%
10.02%
68
Revenue
₹362.2B
6.53%
1.00×
Cost of revenue
₹221.3B
6.30%
0.98×
Operating expenses
₹61.41B
7.75%
1.12×
Property and equipment
19.44%
Goodwill & intangibles
16.39%
Spread over hurdle
(0.08%)