100.1
Revenue₹B
163.3
177.9
194.5
205.8
218.4
238.9
251.2
275.0
291.3
313.4
102.3
7.50%
7.50%
6
19.91
Revenue growth%
14.38
13.31
12.82
12.15
10.79
12.28
13.95
14.15
12.79
12.12
14.52
12.79
12.81
82
22.17
Gross margin%
24.44
22.29
24.22
26.27
23.57
22.72
23.49
21.82
21.48
23.76
22.13
22.72
23.53
73
9.09
Operating margin%
25.30
27.36
30.06
27.95
28.27
26.33
25.03
23.20
20.35
20.71
25.16
23.20
25.81
95
22.98
Net margin%
24.82
26.06
25.84
26.54
25.57
23.11
22.24
22.90
24.38
25.88
13.82
23.11
25.19
29
10.33
P/E ratio (avg)x
11.89
12.85
12.83
14.82
16.88
18.84
19.33
20.29
20.67
21.85
21.77
20.29
17.86
14
13.50
EV/EBITx
36.46
40.63
37.81
39.09
36.20
38.09
36.82
38.04
42.84
49.36
37.98
38.09
38.07
43
18.58
FCF yield (avg)%
9.47
6.74
4.17
4.34
2.13
2.98
4.15
4.52
2.01
0.40
14.83
2.98
4.16
22
19.97
FCF margin%
16.29
17.38
16.88
18.42
20.12
18.28
15.49
12.56
13.09
15.51
28.25
15.49
16.58
53
0.371
FCF / Net incomex
0.239
0.280
0.300
0.309
0.334
0.323
0.334
0.343
0.363
0.355
0.741
0.343
0.328
61
11.53
ROIC%
21.41
23.61
21.98
23.17
24.53
25.43
23.43
24.15
25.48
27.54
21.10
25.43
23.88
74
16.84
Return on equity%
14.53
12.11
12.32
12.83
13.96
14.50
11.68
10.59
10.39
8.49
7.35
10.59
12.22
65
22.97
Return on assets%
0.40
1.45
0.40
1.57
0.40
0.40
0.40
0.40
0.40
0.40
25.04
0.40
0.40
34
176.84
EPS₹
139.32
136.66
142.46
164.33
180.07
187.40
182.71
168.64
179.29
171.77
186.33
(0.94%)
3.00%
—
18.67
EPS growth%
7.30
4.85
3.81
0.98
1.42
2.98
2.66
2.06
2.85
3.21
16.15
2.85
2.91
9
88.84
Bookvalue per sh₹
307.78
348.56
327.64
330.48
384.69
443.20
464.41
542.53
519.23
560.90
175.03
7.83%
5.86%
—
208.25
FCF per share₹
353.49
388.12
438.97
411.84
432.45
485.12
532.31
510.88
587.37
633.79
99.42
7.95%
6.17%
—
46.10
Dividend per sh₹
202.78
190.09
197.40
223.16
218.67
213.51
230.22
226.29
257.58
296.32
173.50
6.27%
5.19%
—
26.45
Div yield (avg)%
2.92
4.39
6.13
6.21
7.64
7.11
4.55
4.79
7.79
6.41
22.68
6.41
6.17
11
12.87
Payout ratio%
20.16
18.76
15.91
13.14
11.20
12.52
13.75
13.46
10.48
11.18
2.50
12.52
13.30
64
1.205
Shares (diluted)B
1.660
1.683
1.466
1.444
1.393
1.388
1.261
1.325
1.170
1.140
1.211
(3.93%)
(3.35%)
46
11.56
Buyback yield%
8.53
6.90
4.07
2.09
1.74
0.40
0.56
0.40
0.80
0.40
8.66
0.40
1.27
16
0.445
D/E ratiox
0.931
0.937
0.935
0.967
0.993
1.040
1.106
1.152
1.099
0.964
1.478
1.099
0.980
51
212.0
Enterprise value₹B
141.3
129.8
128.1
117.9
121.5
120.3
123.8
134.1
137.3
143.4
64.06
3.37%
0.60%
86
103.4
LT debt₹B
163.8
166.1
175.2
163.3
174.6
167.4
154.4
177.9
176.6
186.0
74.56
1.28%
2.70%
56
Revenue
₹313.4B
7.50%
1.00×
Cost of revenue
₹186.6B
7.32%
0.98×
Operating expenses
₹64.61B
7.91%
1.04×
Property and equipment
18.15%
Spread over hurdle
42.29%