59.31
Revenue₹B
207.5
210.3
217.7
221.5
226.2
238.3
246.3
250.7
262.9
269.6
64.21
3.58%
3.06%
35
17.91
Revenue growth%
32.81
31.45
30.85
28.28
27.11
25.73
28.49
27.33
28.76
26.52
4.46
27.33
28.38
79
25.89
Gross margin%
16.68
14.55
16.56
18.65
15.70
16.18
18.25
18.62
17.27
18.92
28.87
18.25
16.97
6
16.15
Operating margin%
25.50
26.20
28.00
29.24
29.52
26.62
24.84
26.01
26.46
27.40
28.10
26.46
26.54
46
25.61
Net margin%
12.64
9.85
9.97
9.87
9.94
10.80
8.02
10.09
8.78
8.81
8.62
8.81
9.91
84
35.12
P/E ratio (avg)x
16.09
16.16
15.02
14.03
15.25
14.06
13.23
14.28
14.85
15.71
30.36
14.28
14.93
63
8.141
EV/EBITx
22.70
24.84
27.88
29.54
32.78
36.69
39.01
44.83
49.98
49.23
36.59
44.83
34.73
83
22.26
FCF yield (avg)%
27.48
28.34
29.25
27.29
30.06
28.82
28.35
27.77
27.42
25.56
11.47
27.77
28.06
6
12.88
FCF margin%
24.68
25.22
26.13
23.92
23.74
23.92
21.26
21.34
21.30
19.28
4.84
21.30
23.83
85
0.644
FCF / Net incomex
1.716
1.552
1.552
1.724
1.925
1.993
1.960
1.867
2.000
1.840
0.478
1.960
1.854
29
9.11
ROIC%
25.49
26.08
27.43
27.68
29.62
28.71
30.04
29.81
32.10
32.22
15.51
30.04
29.16
39
28.81
Return on equity%
14.03
13.15
10.81
9.18
7.45
9.57
9.61
7.14
6.36
5.21
11.21
7.14
9.38
88
20.39
Return on assets%
20.06
20.88
22.95
25.61
27.02
24.63
25.72
26.10
26.63
25.96
26.70
25.96
25.66
13
120.05
EPS₹
48.73
53.13
51.78
54.02
57.99
63.39
61.42
54.27
51.67
46.36
129.87
(4.38%)
(1.59%)
—
18.07
EPS growth%
16.60
17.89
18.42
20.87
19.54
20.56
21.24
22.47
19.85
22.63
7.78
21.24
20.21
81
25.58
Bookvalue per sh₹
268.59
285.98
306.68
355.05
400.54
455.29
503.64
523.57
542.47
608.59
73.45
8.73%
9.95%
—
53.23
FCF per share₹
155.05
142.54
159.82
179.93
205.34
205.25
207.13
200.91
194.14
182.57
31.30
(2.32%)
1.63%
—
116.15
Dividend per sh₹
224.82
238.27
288.44
342.71
405.01
462.77
452.80
442.18
475.74
510.38
135.77
4.73%
9.97%
—
24.73
Div yield (avg)%
19.24
21.56
18.87
17.69
15.48
15.80
17.09
18.88
16.17
16.38
19.79
16.38
17.39
85
25.20
Payout ratio%
10.76
9.21
10.11
7.77
7.82
9.88
11.08
11.26
13.20
12.54
9.20
11.26
10.43
15
505.9
Shares (diluted)M
650.6
662.0
655.4
611.6
552.3
534.4
554.8
623.3
696.1
641.3
509.3
3.03%
1.08%
19
28.71
Buyback yield%
29.64
27.17
27.51
25.21
23.60
25.88
25.09
26.28
26.17
27.19
25.39
26.17
26.23
22
0.454
D/E ratiox
1.199
1.105
1.206
1.308
1.252
1.083
1.027
0.916
0.918
0.960
0.501
0.960
1.094
62
80.84
Enterprise value₹B
221.2
248.8
274.3
252.8
276.2
253.2
285.1
299.9
315.1
311.2
185.8
2.42%
4.00%
59
222.0
LT debt₹B
30.99
35.25
36.21
43.09
48.75
54.07
65.29
75.00
77.96
93.75
233.3
13.97%
13.59%
89
Revenue
₹269.6B
3.06%
1.00×
Cost of revenue
₹162.4B
3.08%
1.00×
Operating expenses
₹41.94B
2.45%
0.94×
Goodwill & intangibles
15.77%
Spread over hurdle
(0.64%)