81.14
Revenue₹B
295.4
302.4
310.3
325.4
337.4
341.0
356.0
361.1
379.4
397.6
85.87
3.34%
3.46%
17
24.35
Revenue growth%
13.05
13.76
16.11
13.97
12.16
13.98
15.14
14.22
15.22
15.20
25.31
15.14
14.10
94
22.46
Gross margin%
1.91
1.86
3.63
4.68
3.67
5.53
6.43
6.44
7.19
4.53
10.99
6.43
4.60
87
13.92
Operating margin%
0.40
0.40
3.35
4.29
6.32
6.12
7.91
7.47
4.94
5.24
19.53
6.12
5.09
6
19.59
Net margin%
25.36
27.68
28.35
25.68
23.14
21.70
24.58
25.00
22.32
22.74
13.86
22.74
24.79
18
11.70
P/E ratio (avg)x
12.07
11.57
10.87
10.19
10.67
9.651
8.914
9.568
9.969
10.72
7.106
9.651
10.43
58
26.23
EV/EBITx
15.17
16.07
16.00
17.15
18.99
18.07
20.45
23.72
25.46
29.19
37.10
23.72
18.53
82
10.48
FCF yield (avg)%
10.58
10.13
7.25
9.25
8.15
6.99
7.34
6.94
7.95
9.33
3.06
7.34
8.05
73
11.06
FCF margin%
14.02
11.04
8.41
5.76
7.51
9.43
7.63
10.25
10.67
11.67
6.60
10.25
9.84
19
0.963
FCF / Net incomex
2.056
2.094
2.200
2.408
2.321
2.258
2.312
2.416
2.412
2.501
1.095
2.412
2.317
83
6.69
ROIC%
17.92
19.38
18.54
18.48
17.84
20.61
22.83
20.58
18.35
19.87
26.76
20.58
18.96
17
17.75
Return on equity%
25.21
26.12
27.72
30.30
28.76
28.44
29.91
27.96
29.26
26.30
28.65
28.44
28.20
41
12.25
Return on assets%
15.35
13.21
11.08
8.43
8.68
6.55
6.91
9.87
10.72
10.19
6.73
9.87
10.03
16
101.81
EPS₹
112.70
117.49
118.17
134.96
132.18
143.95
144.17
156.49
184.70
203.66
113.06
9.03%
6.03%
—
26.15
EPS growth%
23.15
22.27
22.98
24.85
21.99
21.38
23.91
23.72
23.77
21.87
4.78
23.72
23.07
11
54.21
Bookvalue per sh₹
148.61
165.16
174.49
189.54
203.25
223.59
258.57
262.30
285.05
339.21
127.10
10.79%
9.36%
—
37.83
FCF per share₹
144.09
163.93
175.12
213.33
249.58
275.46
280.88
339.69
363.44
357.18
39.45
7.43%
10.61%
—
127.95
Dividend per sh₹
27.68
28.91
26.36
29.14
27.18
26.71
29.11
32.75
29.58
31.30
147.20
2.86%
2.11%
—
6.69
Div yield (avg)%
32.79
35.23
36.43
35.39
33.69
36.37
37.62
34.68
32.96
34.68
29.90
34.68
34.96
64
6.39
Payout ratio%
33.01
35.66
33.95
35.15
36.84
39.46
41.64
39.60
37.20
35.43
18.15
39.46
36.25
24
0.804
Shares (diluted)B
1.018
1.049
1.020
1.119
1.098
1.021
0.941
0.914
1.047
1.094
0.799
(0.07%)
1.27%
48
15.86
Buyback yield%
26.74
24.21
27.04
29.59
32.52
34.56
31.71
33.66
36.41
36.94
17.27
34.56
32.12
74
1.425
D/E ratiox
1.512
1.531
1.675
1.707
1.874
2.127
2.343
2.757
3.195
3.383
0.371
2.757
2.001
7
252.6
Enterprise value₹B
60.54
66.58
63.57
70.41
77.92
79.66
80.62
87.73
86.78
97.23
324.2
4.53%
4.67%
48
26.30
LT debt₹B
229.7
231.9
242.7
226.5
228.0
254.2
234.6
231.6
256.0
257.0
88.20
2.42%
2.09%
39
Revenue
₹397.6B
3.46%
1.00×
Cost of revenue
₹278.3B
3.46%
1.00×
Operating expenses
₹82.85B
2.94%
0.95×
Spread over hurdle
(10.03%)