134.8
Revenue₹B
175.4
179.2
187.6
192.4
201.1
203.3
205.1
212.0
214.2
221.8
146.8
1.98%
2.60%
7
26.92
Revenue growth%
11.38
10.05
11.28
12.00
12.15
12.99
11.14
12.26
14.61
16.23
4.11
12.99
12.07
30
6.50
Gross margin%
14.18
13.33
10.93
8.81
6.55
4.41
3.59
0.92
3.02
2.25
20.00
3.02
5.48
55
16.97
Operating margin%
19.30
17.15
14.86
12.00
14.90
15.34
14.80
11.93
9.10
11.95
3.75
11.95
14.83
71
23.12
Net margin%
1.08
2.06
0.51
2.59
0.40
1.42
0.40
0.40
0.40
2.28
12.13
0.40
0.80
78
20.42
P/E ratio (avg)x
23.02
22.94
24.19
26.94
30.13
33.37
36.27
40.43
43.95
44.77
18.99
40.43
31.75
35
19.62
EV/EBITx
34.87
32.94
31.09
33.04
31.81
34.59
31.51
29.77
33.11
34.87
32.59
33.11
32.99
59
17.27
FCF yield (avg)%
17.87
15.08
16.31
15.39
16.96
14.61
11.87
11.45
8.82
6.57
23.67
11.45
14.85
50
14.84
FCF margin%
4.72
5.80
3.53
4.10
2.11
3.26
5.19
2.48
3.57
5.98
18.73
3.57
3.84
13
1.242
FCF / Net incomex
0.182
0.196
0.196
0.196
0.202
0.193
0.210
0.222
0.219
0.235
1.271
0.219
0.199
26
8.89
ROIC%
23.26
26.10
27.76
28.41
26.50
24.78
24.72
21.97
24.41
22.73
25.92
24.41
24.75
45
13.40
Return on equity%
9.53
9.00
11.71
10.10
9.12
8.84
9.01
8.98
11.74
11.46
15.17
9.01
9.32
64
15.99
Return on assets%
30.39
29.72
31.69
33.96
31.40
31.74
32.21
29.33
27.55
27.49
13.16
29.33
30.89
75
300.73
EPS₹
138.33
125.63
127.55
134.35
124.76
114.69
110.56
108.20
116.41
102.66
316.70
(3.82%)
(3.66%)
—
7.45
EPS growth%
13.56
10.86
13.49
13.16
12.02
10.34
7.90
8.32
7.34
6.11
9.30
7.90
10.60
35
195.89
Bookvalue per sh₹
36.53
37.37
35.23
36.42
35.11
33.53
36.89
33.29
36.38
40.16
91.03
2.72%
(0.05%)
—
81.36
FCF per share₹
424.24
474.69
526.27
571.54
623.16
703.75
804.90
873.62
900.30
828.08
232.96
5.85%
6.60%
—
113.97
Dividend per sh₹
208.61
186.48
190.43
175.20
186.35
207.64
230.24
221.18
233.26
259.39
81.39
6.84%
1.68%
—
4.66
Div yield (avg)%
22.35
20.44
17.80
16.30
17.77
15.22
14.90
16.14
17.23
17.42
15.40
16.14
17.32
32
4.06
Payout ratio%
17.03
17.46
20.10
20.10
22.79
21.42
23.20
25.38
25.45
22.95
5.55
23.20
22.11
55
0.431
Shares (diluted)B
0.613
0.697
0.704
0.695
0.732
0.836
1.003
1.096
1.216
1.383
0.433
13.56%
8.60%
69
3.51
Buyback yield%
4.76
7.56
9.60
11.51
14.50
13.32
15.56
18.01
18.14
18.81
12.05
18.01
13.91
78
0.704
D/E ratiox
0.908
0.902
0.935
1.001
1.063
1.004
0.978
1.086
1.273
1.351
1.426
1.086
1.003
9
114.3
Enterprise value₹B
158.0
165.9
184.1
197.6
216.4
213.7
228.6
219.0
211.4
213.0
211.1
(0.32%)
4.45%
58
136.8
LT debt₹B
220.9
205.8
217.9
223.4
210.4
204.4
213.2
223.1
234.0
238.7
114.3
2.56%
1.75%
39
Revenue
₹221.8B
2.60%
1.00×
Cost of revenue
₹150.6B
2.57%
1.00×
Operating expenses
₹51.31B
2.39%
0.98×
Spread over hurdle
(6.63%)