122.2
Revenue₹B
74.09
78.57
82.56
87.68
93.52
99.20
107.2
116.2
125.0
131.9
132.5
7.12%
6.35%
28
11.15
Revenue growth%
26.22
26.30
28.40
28.62
27.81
25.20
26.60
26.64
27.04
28.80
17.54
26.64
26.84
91
7.02
Gross margin%
7.74
8.44
7.62
9.22
10.77
11.86
12.07
11.96
14.14
14.95
24.34
12.07
11.31
47
23.29
Operating margin%
26.18
28.94
30.16
28.36
26.73
28.21
27.50
25.18
23.15
25.15
11.68
25.18
27.11
86
9.79
Net margin%
14.89
14.15
15.47
15.87
13.18
14.66
13.56
15.21
15.24
18.24
23.20
15.21
15.05
52
18.61
P/E ratio (avg)x
31.13
34.87
41.94
49.45
52.20
56.36
64.52
67.06
77.72
81.26
36.77
67.06
54.28
67
36.90
EV/EBITx
13.80
15.45
16.71
16.65
16.59
17.70
20.73
21.20
22.83
27.20
37.38
21.20
17.21
33
29.50
FCF yield (avg)%
2.12
1.66
1.52
2.84
5.20
5.88
8.55
7.88
6.69
6.52
24.46
6.69
5.54
40
19.29
FCF margin%
18.57
15.67
13.10
12.24
9.55
9.72
12.49
12.55
11.75
11.84
3.59
11.84
12.36
5
0.986
FCF / Net incomex
0.458
0.490
0.519
0.552
0.625
0.616
0.610
0.657
0.657
0.726
1.436
0.657
0.613
44
11.29
ROIC%
25.17
28.16
28.77
26.80
27.29
28.52
29.05
27.82
29.98
29.41
19.54
29.05
28.34
20
21.72
Return on equity%
22.01
20.21
17.56
16.66
15.00
17.92
20.23
18.20
20.13
17.77
14.94
18.20
18.06
10
16.70
Return on assets%
27.39
27.15
29.42
30.97
29.94
29.27
30.88
30.81
28.05
25.83
25.00
29.27
29.35
12
93.17
EPS₹
103.53
112.44
111.31
111.75
110.61
118.76
120.95
116.46
102.81
108.88
102.94
(0.31%)
0.60%
—
13.68
EPS growth%
14.52
12.69
14.66
16.81
19.26
16.27
14.23
14.17
15.66
17.80
19.79
15.66
15.16
39
65.05
Bookvalue per sh₹
52.19
46.10
41.37
44.52
41.11
38.94
42.72
37.87
37.92
36.25
56.73
(2.48%)
(3.38%)
—
55.53
FCF per share₹
169.63
176.80
186.60
203.31
239.99
270.30
293.88
333.06
384.17
380.02
45.81
9.63%
9.16%
—
30.64
Dividend per sh₹
249.66
244.05
245.00
277.35
267.25
261.62
244.21
267.71
289.33
274.45
132.44
0.53%
1.22%
—
11.85
Div yield (avg)%
21.38
20.65
18.12
17.27
14.48
15.25
14.91
11.95
13.68
14.76
10.59
14.76
15.08
35
19.10
Payout ratio%
30.92
33.54
31.07
28.92
29.74
27.44
24.92
23.72
23.65
23.99
29.35
23.99
28.18
13
355.9
Shares (diluted)M
339.4
329.5
293.3
314.3
317.8
275.2
239.4
206.2
185.8
160.3
355.6
(12.80%)
(7.42%)
66
26.81
Buyback yield%
14.49
13.15
15.00
15.86
15.00
15.44
14.24
16.16
14.15
15.24
12.57
15.24
15.00
67
0.556
D/E ratiox
0.753
0.781
0.812
0.788
0.754
0.827
0.972
1.021
1.001
0.950
0.699
0.972
0.819
51
99.63
Enterprise value₹B
162.9
162.7
168.8
195.7
193.4
220.0
221.7
224.1
245.0
290.9
110.3
8.50%
8.06%
20
115.7
LT debt₹B
27.68
28.15
30.39
30.05
30.02
31.82
34.58
29.84
29.21
28.61
82.06
(0.96%)
0.98%
69
Revenue
₹131.9B
6.35%
1.00×
Cost of revenue
₹77.42B
6.61%
1.02×
Operating expenses
₹30.08B
6.09%
0.98×
Cash and investments
17.75%
Spread over hurdle
17.73%