25.84
Revenue₹B
14.72
16.01
17.16
18.06
19.08
20.86
22.87
24.36
26.48
27.84
27.52
7.85%
7.29%
48
24.61
Revenue growth%
7.12
8.64
11.62
13.65
15.09
14.66
16.18
17.25
19.54
17.67
13.06
17.25
14.88
42
11.14
Gross margin%
8.69
6.11
4.98
2.05
0.40
0.40
0.40
0.40
0.56
1.35
16.67
0.40
0.96
55
3.27
Operating margin%
21.01
22.27
22.81
20.82
18.91
19.02
21.57
21.51
19.91
21.58
16.16
21.51
21.26
11
6.45
Net margin%
2.18
2.37
1.08
1.62
0.40
2.71
5.05
4.96
2.17
2.46
2.67
2.71
2.28
94
27.34
P/E ratio (avg)x
25.53
27.40
31.62
33.31
34.85
33.00
33.00
32.25
31.32
32.61
16.16
32.61
32.43
51
11.73
EV/EBITx
34.56
40.43
47.58
53.45
62.48
66.33
79.01
94.48
106.4
110.5
33.76
94.48
64.41
58
2.58
FCF yield (avg)%
14.89
11.90
14.30
14.45
17.33
19.67
19.61
19.29
17.02
16.53
7.20
19.29
16.77
5
7.92
FCF margin%
6.80
5.86
7.47
8.37
11.34
11.29
9.80
10.78
11.09
13.57
22.86
11.09
10.29
14
0.152
FCF / Net incomex
0.902
0.862
0.858
0.858
0.886
0.857
0.785
0.729
0.706
0.770
1.362
0.770
0.858
42
26.88
ROIC%
7.63
8.32
10.68
11.85
9.05
6.74
5.07
4.02
5.33
2.85
6.68
5.07
7.19
66
23.43
Return on equity%
16.05
16.01
15.31
12.95
13.83
12.97
12.32
12.19
13.18
11.14
7.91
12.32
13.08
30
15.98
Return on assets%
24.66
21.86
22.67
20.50
19.37
20.63
18.40
17.86
14.86
17.56
22.07
17.86
19.93
9
35.99
EPS₹
47.36
44.10
39.15
40.36
34.97
36.34
33.84
30.98
32.20
28.31
40.29
(4.14%)
(5.71%)
—
26.89
EPS growth%
30.97
33.61
34.13
32.55
30.58
32.53
33.23
36.05
33.11
33.49
16.04
33.23
33.17
43
54.46
Bookvalue per sh₹
16.41
15.58
14.97
15.87
15.07
14.07
13.39
14.60
15.78
15.98
42.09
1.18%
(0.21%)
—
44.03
FCF per share₹
36.30
32.38
29.15
28.39
31.40
34.25
36.72
35.94
32.47
32.97
21.93
0.98%
(0.59%)
—
11.89
Dividend per sh₹
43.28
42.91
39.72
43.29
40.34
39.66
37.84
42.42
43.94
50.37
17.06
4.54%
1.28%
—
28.44
Div yield (avg)%
6.09
7.60
10.28
8.56
10.28
11.19
8.59
7.23
5.54
7.79
16.02
7.79
8.17
29
2.01
Payout ratio%
21.43
19.10
18.48
17.75
18.90
16.48
14.93
16.63
14.53
16.30
26.47
16.30
17.19
76
0.304
Shares (diluted)B
0.599
0.657
0.734
0.780
0.781
0.948
0.987
1.141
1.309
1.516
0.295
14.18%
11.66%
24
28.97
Buyback yield%
35.94
35.41
37.02
35.99
38.61
41.21
41.64
41.59
42.84
44.98
5.04
41.64
39.91
86
1.445
D/E ratiox
0.881
0.805
0.809
0.905
1.018
1.035
1.090
1.037
1.007
1.052
0.668
1.037
1.013
10
5.262
Enterprise value₹B
32.86
35.60
35.84
37.09
39.83
39.10
44.87
51.57
61.33
73.32
26.74
12.98%
10.11%
85
10.59
LT debt₹B
11.89
12.39
13.53
15.20
16.00
18.33
21.08
22.91
24.61
29.52
10.06
13.03%
10.90%
83
Revenue
₹27.84B
7.29%
1.00×
Cost of revenue
₹15.21B
7.07%
0.98×
Operating expenses
₹5.692B
7.85%
1.05×
Property and equipment
13.95%
Spread over hurdle
10.63%