20.68
Revenue₹B
88.77
95.85
103.7
110.0
118.6
129.4
140.8
148.4
157.4
170.1
22.07
7.47%
7.53%
78
21.34
Revenue growth%
21.12
19.02
18.70
19.69
17.26
19.02
20.00
19.55
20.69
22.10
16.62
20.00
19.62
90
7.72
Gross margin%
5.07
3.32
3.78
4.47
1.98
3.74
6.68
4.79
2.98
1.01
10.81
3.74
3.76
72
24.77
Operating margin%
31.27
30.90
29.26
31.78
33.36
34.94
37.92
39.57
41.08
42.55
12.90
39.57
34.15
12
14.16
Net margin%
14.01
15.26
14.41
13.76
13.60
11.84
10.01
8.59
5.99
6.60
13.23
8.59
12.72
69
33.29
P/E ratio (avg)x
6.872
7.197
6.565
6.569
6.536
6.521
6.406
6.331
7.072
7.690
36.76
6.521
6.567
47
12.37
EV/EBITx
22.30
22.62
20.81
18.78
20.72
20.04
19.16
20.71
23.12
23.36
25.77
20.71
20.76
40
19.56
FCF yield (avg)%
19.54
21.03
20.68
22.48
24.15
24.97
24.08
23.56
25.71
23.72
17.32
24.08
23.64
6
4.16
FCF margin%
14.70
14.17
11.53
11.92
11.41
12.74
11.26
12.90
10.08
8.05
2.45
11.26
11.72
38
1.492
FCF / Net incomex
1.329
1.299
1.455
1.677
1.629
1.566
1.474
1.546
1.578
1.773
1.542
1.566
1.556
61
24.59
ROIC%
17.90
15.32
17.17
16.09
13.31
15.23
15.09
15.08
16.60
14.61
29.04
15.09
15.28
75
2.68
Return on equity%
10.96
10.64
11.80
14.16
15.69
17.85
17.89
18.09
16.24
14.31
14.20
17.85
15.00
25
18.82
Return on assets%
26.27
24.46
24.06
21.35
18.59
19.89
19.89
18.95
20.41
20.52
26.06
19.89
20.47
9
5.77
EPS₹
4.31
4.22
3.97
3.91
3.86
3.45
3.30
3.05
3.31
3.61
6.35
(1.34%)
(1.66%)
—
3.54
EPS growth%
13.55
11.50
14.28
15.75
13.53
10.96
12.36
10.64
12.81
11.68
24.91
11.68
12.58
18
10.67
Bookvalue per sh₹
2.41
2.40
2.47
2.73
2.94
3.41
3.60
3.47
3.44
3.75
2.55
4.99%
4.47%
—
2.12
FCF per share₹
7.74
7.58
7.57
8.49
8.60
9.86
10.26
11.13
11.75
13.45
7.51
9.35%
5.47%
—
5.18
Dividend per sh₹
5.60
5.68
5.20
5.30
4.77
5.12
5.15
5.33
5.49
5.25
2.25
1.95%
(1.07%)
—
20.51
Div yield (avg)%
33.23
33.08
31.36
29.90
28.01
30.45
27.73
25.43
25.72
27.77
29.22
27.73
28.95
72
16.31
Payout ratio%
13.66
13.22
10.97
12.30
9.34
7.01
7.09
4.94
4.01
5.34
9.89
5.34
8.21
79
10.64
Shares (diluted)B
13.21
13.34
14.77
17.01
17.32
19.30
21.19
22.32
24.53
24.38
10.81
7.08%
5.96%
7
14.15
Buyback yield%
10.60
8.47
8.62
11.14
13.45
13.69
16.35
17.52
15.90
12.98
21.45
15.90
13.22
91
0.503
D/E ratiox
1.524
1.331
1.352
1.333
1.169
1.027
1.083
0.921
0.807
0.828
0.503
0.921
1.126
92
107.3
Enterprise value₹B
143.5
123.3
124.3
109.4
102.7
94.51
101.2
87.99
88.35
78.81
130.8
(5.16%)
(7.18%)
18
56.23
LT debt₹B
243.8
264.3
256.9
299.1
331.9
348.8
331.2
370.2
388.1
438.1
70.52
5.71%
6.80%
14
Revenue
₹170.1B
7.53%
1.00×
Cost of revenue
₹119.0B
7.53%
1.00×
Operating expenses
₹35.50B
7.44%
0.99×
Cash and investments
18.43%
Property and equipment
17.12%
Spread over hurdle
(8.29%)