411.5
Revenue₹B
365.6
376.9
380.6
384.6
399.5
416.8
433.7
443.2
456.9
471.6
419.9
3.37%
2.66%
27
26.66
Revenue growth%
5.48
6.73
7.02
4.49
5.36
2.70
1.98
2.70
0.79
2.12
23.29
2.12
3.60
91
26.31
Gross margin%
25.64
22.87
21.56
24.12
25.24
26.13
26.37
27.29
25.81
26.92
15.36
26.37
25.73
64
15.62
Operating margin%
13.79
16.46
14.50
16.47
13.93
13.04
14.26
12.41
15.09
17.90
6.77
14.26
14.38
43
19.49
Net margin%
16.31
14.01
16.04
16.99
17.19
19.56
19.96
22.32
23.78
24.33
25.08
22.32
18.37
10
9.318
P/E ratio (avg)x
25.18
25.16
26.07
26.78
27.32
24.66
21.08
20.86
18.43
16.61
20.46
20.86
24.91
40
36.42
EV/EBITx
14.18
12.43
11.42
11.74
12.05
10.53
9.026
9.807
9.683
9.926
29.05
9.807
10.98
35
21.80
FCF yield (avg)%
19.15
22.00
22.05
20.02
21.87
22.31
23.26
22.28
22.52
21.29
22.97
22.31
22.03
22
18.62
FCF margin%
16.57
13.85
15.64
14.74
13.85
11.08
8.22
7.24
6.87
5.90
13.84
7.24
12.46
61
0.232
FCF / Net incomex
1.618
1.792
2.095
2.076
2.281
2.610
2.692
2.943
3.087
3.442
1.672
2.943
2.446
34
27.29
ROIC%
3.32
4.88
2.88
0.40
1.99
4.14
2.55
4.05
5.53
5.52
15.22
4.14
3.69
91
10.55
Return on equity%
17.14
19.18
18.76
18.54
15.65
15.72
17.76
17.20
14.34
13.06
24.93
15.72
17.17
8
24.42
Return on assets%
1.07
1.81
3.64
2.93
4.26
4.15
6.84
3.96
3.57
2.92
8.42
3.96
3.60
44
47.06
EPS₹
71.96
67.54
64.63
67.49
65.07
76.55
74.84
78.39
75.74
73.58
49.98
2.49%
1.14%
—
13.24
EPS growth%
20.26
20.09
22.75
22.38
20.08
21.52
19.00
19.26
19.84
16.93
2.18
19.26
20.08
64
43.95
Bookvalue per sh₹
43.29
46.06
52.76
60.57
66.63
67.51
79.19
91.94
91.90
104.01
16.48
9.31%
10.86%
—
23.44
FCF per share₹
59.63
71.19
85.57
86.61
86.43
96.95
97.53
103.71
125.22
149.87
27.21
11.64%
10.10%
—
34.34
Dividend per sh₹
18.25
16.21
17.37
16.30
16.00
14.56
15.00
13.98
14.05
15.48
30.28
(0.66%)
(1.81%)
—
8.98
Div yield (avg)%
31.05
32.90
33.41
34.34
34.98
37.13
39.49
41.47
44.30
44.06
26.72
41.47
36.06
16
29.82
Payout ratio%
4.72
6.98
8.74
5.84
6.42
5.03
7.18
5.99
6.66
7.42
5.91
6.66
6.54
46
4.299
Shares (diluted)B
5.668
6.437
6.630
7.674
8.606
8.542
8.939
9.397
9.886
9.996
4.261
3.04%
6.69%
61
20.79
Buyback yield%
8.89
6.89
6.29
4.50
2.38
0.94
0.40
0.40
0.40
1.96
24.74
0.40
2.17
88
0.231
D/E ratiox
1.304
1.135
1.003
1.035
0.908
0.955
0.888
0.799
0.876
0.762
0.700
0.876
0.931
92
113.6
Enterprise value₹B
293.3
308.9
328.9
332.9
299.8
287.4
290.5
301.2
297.8
271.1
54.60
(1.99%)
(0.05%)
85
309.3
LT debt₹B
32.37
37.11
36.79
42.38
49.29
49.18
57.48
56.57
60.55
69.40
167.1
7.08%
8.03%
28
Revenue
₹471.6B
2.66%
1.00×
Cost of revenue
₹311.6B
2.49%
0.98×
Operating expenses
₹49.05B
2.14%
0.95×
Spread over hurdle
(1.77%)