95.73
Revenue₹B
191.5
196.6
199.3
206.8
211.4
211.7
218.5
221.5
222.0
228.6
99.13
1.58%
1.84%
10
11.60
Revenue growth%
18.45
18.74
16.52
16.60
19.17
21.69
22.68
21.34
18.55
15.95
17.15
21.34
18.64
90
2.66
Gross margin%
5.09
2.09
0.40
0.40
0.60
3.52
1.67
4.54
3.19
4.59
18.57
3.52
2.64
83
15.69
Operating margin%
24.51
24.95
22.09
23.51
24.75
22.24
24.08
21.18
21.31
22.60
23.30
22.24
23.05
54
24.26
Net margin%
17.23
17.77
20.22
20.01
22.83
20.74
19.52
20.17
19.13
21.28
18.49
20.17
20.09
55
28.75
P/E ratio (avg)x
45.95
54.16
58.12
58.42
57.75
68.09
76.37
75.21
73.13
79.90
21.24
75.21
63.26
47
15.27
EV/EBITx
19.41
17.96
16.86
16.73
17.99
19.37
18.80
19.48
17.48
19.33
31.47
19.33
18.40
85
11.15
FCF yield (avg)%
18.56
15.88
14.93
16.66
16.09
15.46
12.87
14.69
13.25
12.46
23.30
13.25
15.19
81
4.31
FCF margin%
12.62
15.31
12.90
11.34
13.40
11.02
9.93
11.92
10.89
10.00
13.54
10.89
11.63
38
1.008
FCF / Net incomex
1.179
1.127
1.167
1.063
0.953
0.969
0.888
0.919
0.966
0.922
0.296
0.922
0.967
74
26.72
ROIC%
21.61
21.68
23.69
23.62
21.02
22.11
21.65
20.70
21.17
18.57
28.23
21.17
21.63
74
28.40
Return on equity%
20.54
23.04
24.72
23.85
21.30
23.61
25.58
27.36
28.74
27.83
9.39
27.36
24.28
60
28.41
Return on assets%
29.96
31.56
31.14
33.51
30.75
32.82
32.04
33.36
30.89
30.72
22.82
32.04
31.35
63
25.45
EPS₹
8.73
9.27
9.92
9.79
11.18
10.82
10.84
10.82
10.76
12.43
28.06
2.14%
4.41%
—
11.29
EPS growth%
11.46
9.11
11.15
8.50
9.91
8.90
7.37
4.80
6.62
9.17
8.49
7.37
9.01
50
24.37
Bookvalue per sh₹
40.39
47.79
55.38
57.33
67.92
76.80
82.31
81.11
82.89
92.06
17.08
6.27%
8.36%
—
30.70
FCF per share₹
17.78
18.15
20.48
22.46
25.04
27.96
28.09
32.03
34.96
33.78
31.60
6.17%
6.42%
—
9.48
Dividend per sh₹
69.85
65.90
64.73
75.30
79.34
78.77
83.18
96.10
100.49
105.10
31.57
5.78%
4.57%
—
8.58
Div yield (avg)%
7.37
9.22
6.47
5.99
5.60
7.72
9.47
8.32
7.40
5.53
10.77
7.72
7.39
67
18.39
Payout ratio%
14.85
15.01
12.40
13.91
12.80
11.13
10.23
11.87
12.57
14.02
4.91
11.87
12.69
25
1.648
Shares (diluted)B
2.160
2.562
2.847
2.906
3.372
3.475
3.497
3.876
4.619
5.129
1.614
8.75%
9.80%
75
14.68
Buyback yield%
23.77
25.68
25.35
24.91
22.40
21.41
19.74
20.54
23.43
22.78
5.19
21.41
23.10
61
1.147
D/E ratiox
1.011
0.916
0.862
0.787
0.791
0.843
0.835
0.799
0.745
0.710
0.405
0.799
0.817
59
166.6
Enterprise value₹B
18.80
19.93
20.16
22.19
25.28
26.58
28.78
33.48
39.32
40.52
47.90
9.90%
7.49%
70
163.9
LT debt₹B
51.00
48.36
48.06
53.71
50.02
54.13
61.55
68.00
77.50
80.84
34.13
10.08%
4.34%
50
Revenue
₹228.6B
1.84%
1.00×
Cost of revenue
₹123.3B
1.59%
0.98×
Operating expenses
₹25.98B
2.71%
1.09×
Goodwill & intangibles
19.11%
Spread over hurdle
49.27%