14.90
Revenue₹B
57.49
60.02
64.84
69.25
73.43
77.58
81.47
86.91
91.18
97.07
16.41
5.74%
6.25%
93
5.90
Revenue growth%
3.99
5.72
7.65
10.36
10.51
9.89
12.21
14.00
13.67
11.24
10.89
12.21
10.44
85
6.62
Gross margin%
11.16
8.47
8.71
6.87
5.21
3.14
0.72
0.45
1.17
2.21
2.05
1.17
4.17
92
19.14
Operating margin%
25.70
23.71
21.50
20.60
18.03
17.05
17.33
16.81
15.13
17.96
5.65
17.05
18.00
43
5.57
Net margin%
16.16
15.29
14.20
15.00
16.16
16.42
18.94
21.23
22.86
23.50
23.86
21.23
16.29
39
32.07
P/E ratio (avg)x
15.10
15.65
14.60
14.72
14.82
14.84
16.08
16.41
16.70
19.08
27.23
16.41
15.38
83
20.24
EV/EBITx
34.41
34.54
38.46
45.30
44.72
52.09
57.51
65.63
73.80
87.08
14.92
65.63
48.70
14
2.24
FCF yield (avg)%
29.09
29.63
30.87
33.47
33.56
31.46
32.44
29.94
27.56
27.18
19.99
29.94
30.40
21
9.65
FCF margin%
9.26
11.32
9.79
8.34
9.90
12.84
15.65
12.85
14.89
15.99
21.79
14.89
12.08
75
0.776
FCF / Net incomex
0.930
0.798
0.702
0.603
0.552
0.573
0.549
0.560
0.528
0.527
0.573
0.549
0.566
24
22.44
ROIC%
0.40
1.28
0.40
1.83
2.74
3.09
0.72
3.32
1.06
1.61
7.64
1.61
1.45
27
17.75
Return on equity%
2.38
0.40
0.40
0.40
2.72
4.05
1.75
0.40
0.43
3.17
19.95
1.75
1.09
51
2.71
Return on assets%
20.75
22.50
21.79
19.38
19.93
18.80
20.60
21.90
23.62
25.58
12.63
21.90
21.27
52
44.67
EPS₹
99.91
107.97
126.89
147.28
154.27
159.48
154.44
179.90
213.14
239.44
48.66
9.19%
8.70%
—
25.59
EPS growth%
33.80
34.90
35.73
36.69
36.17
38.95
41.20
42.98
40.35
43.22
17.85
41.20
37.82
34
69.61
Bookvalue per sh₹
71.72
66.81
60.93
64.80
62.41
58.26
52.66
50.03
49.61
54.23
114.79
(2.77%)
(1.95%)
—
39.69
FCF per share₹
42.92
50.46
53.14
57.25
63.52
73.41
80.36
78.62
92.71
99.82
37.49
9.46%
9.70%
—
39.54
Dividend per sh₹
47.02
47.80
46.50
47.81
44.09
44.14
43.85
47.55
52.37
49.02
92.03
2.14%
0.65%
—
10.30
Div yield (avg)%
26.72
29.46
29.15
29.59
29.23
27.30
24.33
26.97
24.97
23.93
25.24
24.97
27.14
6
2.75
Payout ratio%
29.34
30.68
31.29
31.65
30.61
29.24
32.04
31.07
32.34
31.03
28.83
31.07
31.05
13
0.847
Shares (diluted)B
1.263
1.216
1.395
1.465
1.451
1.689
1.689
1.748
1.744
1.928
0.850
5.85%
5.66%
75
14.81
Buyback yield%
31.96
34.60
32.93
35.20
33.59
36.09
38.63
39.30
41.34
42.78
6.99
39.30
35.64
35
1.401
D/E ratiox
1.149
1.210
1.386
1.616
1.778
2.090
2.020
2.198
2.217
2.232
1.557
2.198
1.899
31
75.89
Enterprise value₹B
54.92
51.74
60.99
63.13
64.34
67.36
70.56
69.72
76.25
86.47
71.55
6.09%
4.65%
65
8.755
LT debt₹B
47.64
51.95
49.80
49.39
53.70
47.25
44.70
39.16
38.75
35.58
44.02
(7.90%)
(3.12%)
63
Revenue
₹97.07B
6.25%
1.00×
Cost of revenue
₹63.37B
6.38%
1.01×
Operating expenses
₹20.60B
5.99%
0.98×
Spread over hurdle
(2.02%)