74.21
Revenue₹B
91.68
95.36
97.71
98.97
104.4
105.4
110.0
114.5
116.2
121.5
79.88
3.08%
2.98%
44
26.40
Revenue growth%
5.23
7.82
6.69
5.81
7.00
4.04
5.59
3.97
4.78
4.87
28.96
4.78
5.41
44
15.37
Gross margin%
8.08
5.86
7.85
10.11
11.39
13.86
11.75
12.91
15.26
13.83
19.63
13.83
11.57
36
13.64
Operating margin%
0.40
0.40
2.18
3.11
4.64
3.99
3.44
1.67
2.46
2.86
18.09
2.86
2.66
28
24.58
Net margin%
14.97
14.93
16.50
16.02
14.75
11.87
10.65
8.86
7.15
5.41
29.62
8.86
13.31
44
13.99
P/E ratio (avg)x
32.05
32.79
30.77
34.62
34.12
31.70
31.58
35.38
34.45
32.01
19.12
32.01
32.42
90
27.13
EV/EBITx
25.53
25.63
23.60
25.82
23.45
22.18
23.08
24.42
24.35
23.53
31.87
23.53
23.98
23
17.89
FCF yield (avg)%
7.33
9.20
10.00
12.76
12.16
14.05
16.61
17.72
15.36
15.44
2.21
15.44
13.40
87
18.51
FCF margin%
2.68
2.94
0.74
1.98
0.40
0.40
0.40
2.26
0.40
1.97
15.41
0.40
1.35
11
1.318
FCF / Net incomex
0.337
0.370
0.436
0.478
0.537
0.513
0.574
0.647
0.668
0.699
1.241
0.647
0.525
50
29.75
ROIC%
9.11
11.81
14.49
14.99
15.95
18.70
17.05
16.82
18.41
17.59
23.78
17.59
16.39
30
22.84
Return on equity%
12.58
10.43
13.15
15.18
16.15
13.85
11.24
12.07
14.24
14.80
29.71
13.85
13.50
85
12.36
Return on assets%
1.72
3.11
4.09
3.54
2.63
3.83
4.08
5.90
5.20
7.92
10.31
5.20
3.96
85
39.38
EPS₹
45.15
41.28
46.11
46.83
48.00
54.58
52.09
54.32
62.43
63.17
41.31
5.65%
3.90%
—
4.64
EPS growth%
22.24
22.58
22.37
19.95
20.02
18.60
21.26
22.47
24.32
26.06
14.55
22.47
22.31
6
18.48
Bookvalue per sh₹
30.49
34.76
34.69
38.56
36.90
42.52
41.66
40.56
39.23
37.56
31.64
0.35%
1.39%
—
22.25
FCF per share₹
41.08
43.03
48.44
50.84
47.59
49.99
54.80
61.92
68.57
73.57
6.98
9.11%
5.93%
—
20.16
Dividend per sh₹
24.89
24.72
26.77
28.12
26.89
31.40
36.25
41.62
41.18
47.59
15.49
12.10%
7.27%
—
4.20
Div yield (avg)%
13.98
16.97
17.06
14.06
12.44
13.23
15.87
16.12
15.06
12.15
2.22
15.06
14.56
12
13.03
Payout ratio%
17.55
17.99
16.47
14.01
16.00
18.02
17.32
14.66
16.60
19.24
3.30
17.32
16.96
44
1.734
Shares (diluted)B
1.235
1.252
1.303
1.168
1.006
1.044
1.022
0.961
1.034
0.961
1.732
(0.91%)
(3.52%)
51
9.28
Buyback yield%
11.19
12.60
10.65
13.56
16.39
14.53
12.67
13.21
14.17
13.72
22.17
13.72
13.39
86
1.642
D/E ratiox
1.707
1.841
1.842
1.712
1.931
1.902
1.802
1.692
1.937
1.834
0.383
1.834
1.837
82
72.45
Enterprise value₹B
30.77
30.90
29.86
34.44
35.86
37.49
34.75
31.99
32.89
34.41
13.26
(0.82%)
2.37%
79
120.6
LT debt₹B
66.28
63.69
68.01
72.45
77.57
84.99
79.92
82.09
89.13
97.80
5.146
4.74%
4.29%
63
Revenue
₹121.5B
2.98%
1.00×
Cost of revenue
₹85.08B
3.10%
1.01×
Operating expenses
₹24.44B
2.90%
0.99×
Cash and investments
20.26%
Property and equipment
16.17%
Goodwill & intangibles
14.18%