30.14
Revenue₹B
179.3
186.9
194.8
210.0
221.7
235.6
249.6
260.4
276.6
294.3
31.12
5.83%
5.86%
79
22.81
Revenue growth%
23.15
20.21
20.82
18.96
16.27
13.77
16.71
15.01
14.80
17.34
21.91
15.01
17.03
56
7.97
Gross margin%
27.44
29.14
29.60
27.08
26.32
27.96
28.87
30.69
28.40
30.29
29.85
28.87
28.64
85
29.21
Operating margin%
0.40
1.47
0.92
1.03
0.53
1.06
0.40
0.40
0.40
1.78
7.37
0.40
0.73
13
11.26
Net margin%
0.40
0.40
0.40
0.40
2.75
0.42
0.40
0.40
1.70
1.70
14.35
0.42
0.40
51
30.83
P/E ratio (avg)x
13.60
15.62
15.87
15.81
16.59
17.39
17.60
17.90
21.47
25.51
7.639
17.90
16.99
57
13.89
EV/EBITx
11.02
10.83
11.01
11.41
11.36
10.04
9.110
8.053
8.063
8.384
19.84
8.384
10.44
24
28.20
FCF yield (avg)%
5.66
7.21
6.96
8.88
9.30
7.87
6.98
8.14
8.09
5.99
14.78
7.87
7.54
92
14.41
FCF margin%
4.90
7.20
5.28
2.35
4.34
4.58
4.88
3.89
4.69
7.58
4.23
4.69
4.79
11
0.533
FCF / Net incomex
1.760
1.859
2.040
2.409
2.607
2.962
3.525
4.103
4.080
4.090
1.711
4.080
2.785
64
9.47
ROIC%
21.10
23.71
24.57
22.71
21.71
23.19
20.89
18.28
16.93
16.98
5.51
18.28
21.41
41
5.57
Return on equity%
22.06
20.69
18.89
16.92
14.59
12.87
15.41
16.41
14.77
12.45
24.79
14.77
15.91
22
16.88
Return on assets%
30.67
29.21
27.14
27.53
30.35
33.26
32.40
29.54
28.35
30.34
22.96
30.34
29.94
58
183.67
EPS₹
86.26
86.75
77.04
77.10
71.79
62.42
56.93
58.64
53.07
56.01
201.73
(4.84%)
(4.73%)
—
20.10
EPS growth%
33.21
35.25
34.88
35.61
35.29
32.43
34.20
36.53
33.63
31.72
28.86
33.63
34.54
69
96.51
Bookvalue per sh₹
139.49
130.84
146.72
164.63
152.77
149.53
154.57
153.95
162.77
166.84
210.64
1.78%
1.64%
—
114.42
FCF per share₹
47.88
43.44
44.19
39.63
35.48
37.77
35.88
34.54
32.91
33.79
158.42
(0.97%)
(3.42%)
—
124.68
Dividend per sh₹
191.86
181.00
174.62
189.74
195.13
211.10
216.60
220.95
208.93
203.29
50.91
0.82%
0.18%
—
19.30
Div yield (avg)%
25.01
25.64
22.83
22.74
22.44
19.63
20.87
21.98
21.05
21.59
21.84
21.05
22.21
49
24.98
Payout ratio%
1.96
0.40
3.02
4.01
1.31
1.27
0.40
0.40
1.88
1.94
21.01
1.27
1.59
77
0.580
Shares (diluted)B
0.737
0.792
0.913
0.978
1.063
1.090
1.167
1.197
1.277
1.264
0.589
3.52%
6.36%
43
2.02
Buyback yield%
23.50
24.88
26.56
28.25
29.00
31.93
32.09
29.58
30.97
29.59
29.41
30.97
29.29
8
1.265
D/E ratiox
0.454
0.542
0.535
0.546
0.628
0.639
0.648
0.676
0.697
0.689
0.390
0.676
0.634
42
68.09
Enterprise value₹B
165.9
156.0
153.4
157.2
173.8
173.8
187.1
168.0
184.7
178.8
153.7
0.57%
1.94%
78
139.3
LT debt₹B
202.8
184.3
162.0
155.0
160.3
144.6
141.0
144.4
121.7
108.8
88.94
(7.45%)
(6.12%)
75
Revenue
₹294.3B
5.86%
1.00×
Cost of revenue
₹190.4B
6.10%
1.02×
Operating expenses
₹50.71B
5.08%
0.93×
Cash and investments
14.53%
Spread over hurdle
(4.36%)