96.71
Revenue₹B
109.3
117.1
129.6
139.1
148.1
158.1
174.8
185.5
203.2
224.7
103.2
8.70%
8.17%
74
7.64
Revenue growth%
20.50
20.96
22.17
21.82
19.61
16.97
14.70
12.67
12.06
13.99
20.30
13.99
18.29
18
22.90
Gross margin%
16.12
14.79
15.23
12.83
9.90
10.20
10.74
7.84
7.31
5.53
24.22
7.84
10.47
33
20.67
Operating margin%
4.86
2.39
1.49
0.68
0.40
1.92
0.40
0.40
0.40
0.40
9.94
0.40
0.54
93
18.01
Net margin%
17.28
19.91
18.50
19.44
19.95
21.46
19.23
19.44
19.38
21.42
5.31
19.44
19.44
22
22.11
P/E ratio (avg)x
28.25
30.87
35.78
38.88
44.01
41.37
42.64
41.22
40.86
38.27
12.57
41.22
39.87
24
30.30
EV/EBITx
40.35
37.93
36.02
33.32
32.33
35.29
37.71
40.75
40.99
40.67
21.66
40.67
37.82
66
8.71
FCF yield (avg)%
10.51
13.46
14.67
17.25
15.26
16.39
18.18
16.63
15.98
15.83
21.06
16.39
15.90
93
29.81
FCF margin%
10.57
13.11
13.79
11.57
13.50
14.53
12.48
14.63
17.60
20.46
27.70
14.63
13.65
29
0.953
FCF / Net incomex
0.345
0.361
0.349
0.360
0.390
0.393
0.422
0.468
0.515
0.486
1.736
0.468
0.391
69
13.91
ROIC%
8.53
10.37
8.15
11.00
13.54
13.91
13.42
13.44
12.96
10.78
20.80
13.42
11.98
17
3.80
Return on equity%
0.40
3.27
2.35
1.46
0.40
3.20
1.61
2.47
0.91
0.40
29.97
1.61
1.54
76
21.18
Return on assets%
20.44
17.69
20.38
21.42
19.27
21.63
21.27
20.30
18.94
18.76
29.63
20.30
20.34
29
83.34
EPS₹
78.31
86.56
91.07
97.83
96.37
102.47
101.17
88.76
95.09
85.68
92.06
(2.32%)
(0.32%)
—
8.71
EPS growth%
6.40
6.56
4.54
5.93
7.16
8.55
8.97
10.19
10.61
10.15
7.56
10.15
7.86
65
85.76
Bookvalue per sh₹
232.25
272.39
327.08
347.69
344.30
392.97
446.31
540.18
597.46
711.86
173.22
15.64%
13.12%
—
46.20
FCF per share₹
147.96
156.51
161.26
158.58
151.69
165.13
156.63
138.98
144.07
153.87
109.31
0.29%
(0.55%)
—
94.12
Dividend per sh₹
164.12
169.62
176.04
166.77
186.04
180.00
198.43
211.69
229.07
258.16
117.56
6.77%
5.87%
—
14.76
Div yield (avg)%
7.57
9.98
11.23
9.69
10.49
13.26
10.72
11.97
13.13
10.86
13.96
11.97
10.79
69
19.02
Payout ratio%
2.38
2.94
1.86
2.45
4.09
1.15
0.40
2.73
5.15
4.21
16.14
2.73
2.59
20
629.1
Shares (diluted)M
701.6
653.6
702.7
666.8
717.7
741.9
662.4
574.4
595.2
615.1
638.5
(3.04%)
(1.48%)
69
24.59
Buyback yield%
29.41
28.36
25.57
23.37
22.66
22.96
22.78
21.99
24.64
26.36
16.21
22.96
24.00
66
1.734
D/E ratiox
1.526
1.598
1.779
1.969
2.197
2.179
2.231
2.367
2.533
2.516
1.358
2.367
2.188
39
192.2
Enterprise value₹B
170.6
173.5
174.1
198.9
210.8
215.6
211.2
225.8
224.0
230.6
142.1
1.81%
3.13%
74
106.7
LT debt₹B
149.0
148.9
140.0
152.0
148.2
138.0
126.7
139.4
140.8
131.8
49.87
(2.32%)
(1.46%)
72
Revenue
₹224.7B
8.17%
1.00×
Cost of revenue
₹116.7B
7.98%
0.98×
Operating expenses
₹48.11B
8.34%
1.02×
Cash and investments
17.41%
Spread over hurdle
27.55%