65.00
Revenue₹B
177.5
183.3
191.5
196.2
205.3
209.6
217.7
229.8
241.5
247.0
71.27
3.77%
3.72%
18
15.65
Revenue growth%
13.51
15.02
16.27
13.78
13.64
12.55
15.27
15.71
16.87
17.13
23.38
15.71
15.14
20
14.66
Gross margin%
11.57
13.07
13.17
12.21
11.16
8.36
8.87
8.60
10.93
10.79
5.11
8.87
11.04
44
21.00
Operating margin%
6.47
7.40
7.47
5.07
2.07
4.35
5.18
3.38
2.09
0.60
10.47
3.38
4.71
16
12.37
Net margin%
19.19
18.21
15.53
14.94
12.34
10.71
9.01
8.49
9.32
10.47
15.15
9.32
11.53
21
21.48
P/E ratio (avg)x
46.93
46.41
44.46
50.13
53.72
62.26
64.15
67.52
66.71
78.02
21.79
66.71
57.99
17
36.99
EV/EBITx
35.78
37.46
36.43
34.69
38.48
36.61
37.46
40.33
39.18
37.43
15.22
37.46
37.44
42
29.12
FCF yield (avg)%
5.04
6.75
5.63
6.40
7.89
7.75
7.86
7.92
7.44
9.13
9.44
7.86
7.60
23
26.49
FCF margin%
35.99
33.96
31.76
29.07
29.10
28.50
29.85
29.77
32.53
32.94
3.97
29.85
30.81
72
0.613
FCF / Net incomex
2.365
2.489
2.962
3.080
2.982
2.875
2.855
3.118
3.613
4.019
0.261
3.118
2.972
76
4.50
ROIC%
4.14
2.74
0.85
1.54
0.52
0.40
2.19
2.49
4.14
7.12
20.43
2.49
2.34
11
12.42
Return on equity%
31.74
34.58
32.02
32.86
34.00
36.87
34.72
32.20
33.32
32.98
16.29
33.32
33.15
8
11.12
Return on assets%
21.44
23.42
24.42
23.59
22.65
20.23
18.76
16.17
16.95
15.98
12.16
16.95
20.83
73
83.46
EPS₹
160.86
173.05
177.83
188.28
212.89
226.77
262.99
286.26
282.01
292.85
88.05
6.59%
7.33%
—
18.86
EPS growth%
25.63
27.51
29.88
28.77
29.83
29.58
31.07
32.27
35.12
37.18
26.02
32.27
29.85
38
118.77
Bookvalue per sh₹
138.15
129.24
131.75
131.62
144.94
163.59
171.77
162.76
172.48
172.98
75.00
3.60%
1.84%
—
112.34
FCF per share₹
214.27
249.67
288.13
290.23
343.91
330.30
325.76
361.07
407.54
448.46
19.43
5.45%
7.64%
—
118.73
Dividend per sh₹
65.54
63.23
63.35
61.44
66.87
63.79
63.66
62.31
63.78
69.44
67.13
0.76%
2.20%
—
23.44
Div yield (avg)%
7.46
10.15
10.43
11.30
8.58
7.53
6.43
4.06
2.53
4.77
10.11
4.77
7.50
88
29.81
Payout ratio%
5.96
8.18
6.34
8.38
8.67
7.64
6.96
5.18
7.62
9.28
9.95
7.62
7.63
59
1.593
Shares (diluted)B
1.971
1.999
2.139
2.427
2.697
2.804
3.221
3.594
3.565
4.133
1.596
8.91%
7.93%
11
15.72
Buyback yield%
27.98
26.52
26.03
26.38
24.38
24.50
25.17
22.29
23.40
21.97
24.59
23.40
24.84
79
0.141
D/E ratiox
0.574
0.569
0.624
0.716
0.745
0.880
0.920
1.068
1.137
1.199
0.618
1.068
0.812
48
210.5
Enterprise value₹B
172.0
162.3
155.7
171.3
160.7
172.9
154.3
150.2
162.2
179.1
191.3
2.18%
(0.65%)
70
196.1
LT debt₹B
147.5
143.1
143.7
162.1
176.1
180.9
207.6
228.0
248.3
266.9
12.76
8.67%
7.55%
7
Revenue
₹247.0B
3.72%
1.00×
Cost of revenue
₹172.9B
3.72%
1.00×
Operating expenses
₹54.23B
4.12%
1.04×
Spread over hurdle
(8.39%)