244.5
Revenue₹B
245.4
255.1
262.7
276.9
296.9
310.0
325.4
344.0
365.9
382.9
259.5
5.22%
5.17%
15
23.06
Revenue growth%
3.92
3.52
3.66
4.78
2.56
2.22
1.30
1.88
2.12
2.72
13.92
2.12
2.64
57
29.43
Gross margin%
9.98
11.27
12.58
14.51
13.55
13.86
14.82
14.53
16.60
17.86
4.26
14.82
14.18
16
9.42
Operating margin%
25.61
24.68
26.89
27.79
26.71
25.14
23.35
25.47
23.43
23.33
23.41
23.43
25.31
58
15.81
Net margin%
8.94
6.43
8.36
6.67
9.45
7.69
9.61
10.66
10.28
13.01
4.13
10.28
9.19
56
16.30
P/E ratio (avg)x
5.340
6.023
6.148
5.768
5.981
6.204
6.701
6.280
6.108
7.011
7.158
6.280
6.128
31
35.39
EV/EBITx
20.57
19.07
17.38
16.81
17.25
16.91
17.80
18.81
16.06
15.94
10.72
16.91
17.31
37
23.57
FCF yield (avg)%
18.58
16.73
18.18
20.19
22.11
21.47
23.96
25.28
24.67
24.38
28.35
24.38
21.79
30
24.42
FCF margin%
13.85
13.28
11.73
11.91
14.13
13.79
15.80
18.09
15.90
14.31
19.44
15.80
13.99
8
0.430
FCF / Net incomex
2.249
2.200
2.646
2.935
3.435
4.059
4.168
4.150
4.920
5.734
0.830
4.168
3.747
82
24.77
ROIC%
27.13
27.19
24.63
23.32
25.29
26.79
26.87
29.71
27.34
25.61
21.91
26.87
26.83
24
21.48
Return on equity%
21.24
21.71
19.06
16.14
17.66
18.92
18.87
21.53
18.67
19.92
27.45
18.92
18.99
20
28.91
Return on assets%
20.59
17.75
20.59
17.89
18.59
18.85
20.21
23.18
26.06
23.49
7.95
23.18
20.40
51
20.09
EPS₹
42.68
38.07
39.59
42.37
41.89
45.82
45.42
41.48
43.96
45.32
21.30
1.59%
0.09%
—
10.13
EPS growth%
26.33
23.85
26.44
26.42
24.82
24.93
27.60
28.41
29.10
29.41
26.36
28.41
26.43
30
35.57
Bookvalue per sh₹
33.58
29.78
30.66
26.25
28.40
30.27
27.56
29.01
26.32
26.45
19.42
(1.41%)
(2.75%)
—
61.36
FCF per share₹
84.22
79.84
74.05
74.58
79.15
81.50
94.00
102.44
108.39
109.65
20.50
6.74%
2.20%
—
42.89
Dividend per sh₹
14.32
15.77
14.39
16.46
16.54
18.23
18.24
19.47
18.38
18.13
29.08
1.86%
2.22%
—
14.68
Div yield (avg)%
20.03
20.25
18.80
17.48
16.71
13.89
16.13
14.56
11.79
10.97
26.41
13.89
16.42
8
22.44
Payout ratio%
12.88
11.53
10.64
12.54
11.76
14.51
14.53
13.89
13.24
14.82
3.63
14.51
13.06
61
2.483
Shares (diluted)B
2.629
2.637
2.660
2.376
2.158
2.299
2.386
2.387
2.338
2.130
2.513
(0.26%)
(2.35%)
49
16.45
Buyback yield%
27.29
28.41
29.26
29.41
28.34
29.22
26.23
25.46
22.88
23.52
4.53
25.46
27.82
10
0.418
D/E ratiox
1.385
1.559
1.684
1.766
1.740
1.686
1.806
2.000
1.965
1.856
0.647
1.856
1.753
14
101.5
Enterprise value₹B
193.8
199.0
189.5
204.7
191.7
167.5
170.9
159.0
154.1
135.8
403.6
(6.67%)
(2.75%)
72
282.0
LT debt₹B
292.5
270.8
304.1
309.3
287.8
289.1
316.7
347.7
385.9
371.6
212.7
5.25%
3.37%
76
Revenue
₹382.9B
5.17%
1.00×
Cost of revenue
₹184.5B
5.32%
1.01×
Operating expenses
₹89.60B
4.73%
0.96×
Goodwill & intangibles
14.27%
Spread over hurdle
(4.89%)