139.3
Revenue₹B
327.7
337.2
338.9
337.9
340.6
343.0
346.0
355.7
360.9
365.6
148.0
1.43%
1.17%
30
3.94
Revenue growth%
1.44
4.00
3.07
4.87
7.03
7.48
5.89
8.72
6.85
9.17
8.07
7.48
6.37
37
12.26
Gross margin%
0.40
3.25
4.97
7.77
7.87
9.00
11.13
9.39
8.01
10.75
2.07
9.39
7.94
18
14.83
Operating margin%
8.30
8.37
10.34
10.24
10.63
8.94
8.08
9.24
9.81
11.58
19.20
9.24
9.53
32
10.83
Net margin%
5.19
4.58
5.63
5.43
7.84
7.82
4.88
2.78
1.30
0.40
19.09
2.78
5.03
82
7.458
P/E ratio (avg)x
28.92
28.89
30.20
27.19
23.78
23.74
20.96
22.60
23.58
21.19
10.27
22.60
23.76
87
23.73
EV/EBITx
16.86
17.26
20.32
22.33
25.70
29.84
29.74
34.89
34.96
41.83
31.62
34.89
27.72
44
11.82
FCF yield (avg)%
9.51
10.07
11.58
10.67
11.16
10.49
13.10
13.63
11.42
12.31
26.49
12.31
11.29
53
8.94
FCF margin%
25.87
22.95
20.55
22.55
19.56
20.00
17.31
17.69
16.33
17.45
13.33
17.45
19.78
81
1.480
FCF / Net incomex
1.214
1.288
1.408
1.336
1.374
1.465
1.517
1.566
1.506
1.627
1.366
1.517
1.436
19
27.56
ROIC%
4.59
5.78
5.83
8.35
7.84
7.43
6.57
3.89
3.39
5.47
27.89
5.47
5.80
14
24.01
Return on equity%
14.88
12.99
13.71
13.37
11.22
10.19
11.90
14.47
13.85
12.51
17.35
12.51
13.18
38
22.56
Return on assets%
5.51
2.52
2.57
1.97
2.94
5.69
5.84
7.08
9.73
12.06
4.73
7.08
5.60
72
107.90
EPS₹
36.48
40.91
43.88
42.61
42.04
44.28
42.28
40.43
44.84
45.36
116.27
1.53%
1.76%
—
9.34
EPS growth%
7.12
6.28
7.57
6.03
5.82
6.03
4.07
6.90
4.81
2.54
21.67
4.81
6.03
18
78.26
Bookvalue per sh₹
15.48
14.16
13.78
13.98
14.04
13.70
13.29
14.07
15.17
14.22
110.81
0.26%
(2.00%)
—
50.12
FCF per share₹
27.29
32.29
34.95
35.14
39.45
40.82
47.22
51.98
51.06
58.07
38.71
8.04%
8.77%
—
31.83
Dividend per sh₹
42.59
42.62
42.08
46.09
47.59
51.90
49.47
51.88
58.54
56.12
29.71
3.35%
2.93%
—
7.16
Div yield (avg)%
12.79
11.58
11.78
9.09
9.65
7.69
7.18
7.77
9.21
8.73
29.32
7.77
9.15
44
29.42
Payout ratio%
8.78
7.30
9.02
8.96
6.48
5.66
6.66
6.42
3.82
1.66
19.32
5.66
6.57
34
0.881
Shares (diluted)B
0.906
0.954
1.019
1.055
1.085
1.099
1.140
1.307
1.363
1.409
0.864
5.38%
4.00%
9
22.25
Buyback yield%
15.43
15.61
16.21
17.51
19.06
17.11
17.14
18.62
18.56
17.32
28.52
17.32
17.23
88
1.578
D/E ratiox
0.261
0.234
0.260
0.287
0.272
0.239
0.267
0.275
0.269
0.279
1.493
0.269
0.268
38
229.5
Enterprise value₹B
155.6
140.6
134.7
141.0
139.9
137.3
142.8
156.8
157.0
158.1
277.8
2.49%
0.30%
66
142.3
LT debt₹B
17.51
16.45
15.75
15.85
17.42
16.35
17.33
17.75
18.22
19.99
202.5
2.79%
1.31%
44
Revenue
₹365.6B
1.17%
1.00×
Cost of revenue
₹255.9B
1.17%
1.00×
Operating expenses
₹76.71B
1.57%
1.04×
Cash and investments
20.39%
Spread over hurdle
(3.00%)