42.44
Revenue₹B
149.3
161.0
179.0
191.4
212.9
230.6
251.6
275.9
305.1
337.5
47.35
9.65%
9.57%
94
8.66
Revenue growth%
5.87
6.16
5.23
2.75
0.40
1.71
4.49
5.89
4.43
3.35
11.94
4.43
4.46
35
28.66
Gross margin%
20.47
17.84
17.43
17.77
19.23
21.85
19.32
18.56
19.87
18.51
24.92
19.32
18.90
88
9.32
Operating margin%
8.83
6.96
7.58
9.85
10.10
7.24
9.28
11.17
11.59
12.44
15.89
11.17
9.57
41
5.53
Net margin%
20.18
18.52
17.33
18.75
19.28
19.08
16.55
17.34
17.92
20.66
20.61
17.92
18.64
9
15.70
P/E ratio (avg)x
25.38
29.95
30.37
31.67
34.79
39.36
38.89
39.21
39.06
45.65
35.78
39.21
36.84
40
7.481
EV/EBITx
7.312
7.414
8.213
8.592
9.024
8.485
9.850
11.13
11.89
11.16
24.34
11.13
8.808
33
18.99
FCF yield (avg)%
16.20
17.95
19.52
19.82
20.55
17.76
15.99
18.85
17.60
20.04
20.37
17.76
18.40
58
23.54
FCF margin%
27.30
24.32
21.47
24.44
25.17
26.42
27.65
24.66
23.68
26.58
11.87
26.42
24.92
14
0.549
FCF / Net incomex
0.482
0.513
0.498
0.500
0.519
0.571
0.582
0.510
0.481
0.496
1.425
0.510
0.505
29
20.78
ROIC%
6.35
4.10
1.84
0.40
0.40
0.40
0.40
0.40
1.18
1.96
18.64
0.40
0.79
31
21.30
Return on equity%
24.74
25.48
25.17
25.03
25.03
26.78
26.57
27.01
24.27
26.77
16.26
26.77
25.32
88
2.97
Return on assets%
30.99
33.91
34.58
34.53
37.17
39.39
41.26
40.34
38.36
37.93
8.67
39.39
37.55
32
15.44
EPS₹
13.54
14.00
13.96
13.23
13.14
12.71
11.89
12.27
12.87
13.53
16.45
0.60%
0.40%
—
23.00
EPS growth%
17.79
19.92
22.79
23.72
24.67
27.35
24.40
26.52
23.63
22.70
2.21
24.40
23.68
47
14.56
Bookvalue per sh₹
10.21
9.96
10.70
10.82
11.23
11.76
10.86
11.36
12.58
13.31
21.66
3.45%
1.79%
—
18.84
FCF per share₹
13.93
14.95
16.02
18.14
18.02
17.74
17.42
18.44
20.44
24.06
7.54
5.94%
7.18%
—
7.20
Dividend per sh₹
6.20
5.55
5.51
5.30
5.01
4.78
5.12
5.02
5.23
4.73
11.27
(1.14%)
(2.22%)
—
26.20
Div yield (avg)%
6.51
6.09
6.46
9.02
8.93
7.07
6.95
5.28
4.26
5.41
3.64
5.41
6.48
65
29.54
Payout ratio%
20.85
20.90
21.27
23.51
26.09
23.84
22.34
19.98
19.37
22.25
5.81
22.25
21.76
9
6.274
Shares (diluted)B
9.225
10.40
10.36
9.831
10.11
10.14
9.718
10.41
11.28
12.59
6.142
4.49%
4.23%
17
26.79
Buyback yield%
10.46
9.49
10.11
7.27
5.45
3.71
5.59
8.34
5.60
5.52
26.99
5.59
6.44
68
1.435
D/E ratiox
1.896
2.209
2.226
2.594
2.618
2.463
2.786
2.927
2.751
2.721
0.812
2.751
2.606
51
204.9
Enterprise value₹B
13.54
12.96
13.87
13.49
13.84
16.13
15.12
16.62
17.54
18.59
198.0
6.07%
3.21%
13
194.3
LT debt₹B
187.7
168.8
152.0
155.4
164.3
154.1
153.0
149.4
156.1
140.0
113.7
(3.15%)
(2.63%)
35
Revenue
₹337.5B
9.57%
1.00×
Cost of revenue
₹178.2B
9.59%
1.00×
Operating expenses
₹60.48B
9.04%
0.95×
Cash and investments
19.60%
Goodwill & intangibles
17.32%