305.1
Revenue₹B
181.3
188.8
200.1
211.4
220.4
233.8
251.9
270.8
282.0
304.1
319.7
6.65%
5.80%
88
9.45
Revenue growth%
21.96
24.78
27.29
30.00
32.16
29.89
31.97
31.70
32.63
30.32
13.99
31.70
30.16
50
26.62
Gross margin%
12.50
13.63
14.45
15.81
17.68
19.07
16.10
14.84
13.77
11.46
24.18
14.84
14.65
42
4.93
Operating margin%
19.25
17.33
15.31
15.97
18.63
16.82
18.79
17.51
18.17
16.97
15.12
17.51
17.42
15
8.55
Net margin%
6.22
9.16
6.59
4.12
3.05
3.57
4.99
2.77
3.53
5.78
11.63
3.57
4.55
51
36.99
P/E ratio (avg)x
22.06
24.13
26.36
27.12
27.75
30.95
36.57
44.02
47.46
53.56
19.99
44.02
29.35
44
22.87
EV/EBITx
49.52
45.05
50.78
46.40
44.65
42.83
40.53
44.76
40.77
40.12
12.34
40.77
44.71
94
20.20
FCF yield (avg)%
8.66
6.54
5.16
7.18
7.86
5.69
8.30
8.80
8.95
8.91
2.94
8.80
8.08
46
29.75
FCF margin%
11.44
11.11
9.63
12.29
13.04
15.01
15.20
13.91
11.66
9.54
12.67
13.91
11.98
42
0.688
FCF / Net incomex
0.867
0.852
0.963
1.124
1.326
1.431
1.415
1.495
1.702
1.764
0.348
1.495
1.370
37
20.68
ROIC%
11.81
9.41
9.02
11.26
13.89
13.46
11.79
9.25
11.31
13.60
26.72
11.79
11.55
65
7.27
Return on equity%
3.38
5.13
6.09
8.80
8.44
5.49
3.74
2.43
0.40
0.40
20.40
2.43
4.44
22
21.39
Return on assets%
12.31
14.93
14.64
14.96
15.04
13.02
13.40
15.56
18.50
19.44
8.97
15.56
14.95
73
30.63
EPS₹
32.15
33.27
32.25
29.41
32.11
29.23
26.87
26.73
23.77
21.57
34.10
(7.65%)
(4.82%)
—
16.15
EPS growth%
6.80
6.10
8.59
11.33
13.24
13.92
13.13
14.80
17.10
16.76
12.02
14.80
13.19
67
21.51
Bookvalue per sh₹
43.43
41.80
41.25
44.69
41.97
40.92
35.64
38.19
39.83
37.96
29.25
(1.99%)
(0.64%)
—
44.12
FCF per share₹
50.63
48.53
53.59
55.68
59.59
55.85
51.51
51.41
47.79
43.66
16.91
(6.03%)
(0.13%)
—
12.94
Dividend per sh₹
53.35
53.59
59.14
59.87
60.78
63.19
68.20
66.73
77.96
79.99
7.44
5.65%
3.94%
—
2.26
Div yield (avg)%
16.99
14.57
16.16
18.94
20.37
19.19
19.60
21.84
21.32
21.50
23.19
21.32
19.39
48
29.64
Payout ratio%
6.13
7.62
7.58
8.03
6.43
6.56
5.09
4.30
4.65
4.59
19.95
4.65
6.28
24
2.172
Shares (diluted)B
2.662
2.828
3.216
3.851
4.498
4.985
5.514
6.249
6.498
7.724
2.190
11.42%
13.11%
44
7.59
Buyback yield%
11.03
10.01
8.06
11.04
8.29
6.38
8.91
8.28
7.66
5.20
19.18
7.66
8.28
36
0.291
D/E ratiox
0.208
0.228
0.233
0.256
0.289
0.295
0.316
0.347
0.363
0.337
1.052
0.337
0.292
88
165.4
Enterprise value₹B
172.3
171.2
195.0
214.2
194.8
222.7
252.2
272.1
258.8
267.8
238.1
6.57%
5.44%
10
157.3
LT debt₹B
153.5
182.8
201.1
203.1
240.6
253.8
286.5
310.6
309.2
308.5
86.19
5.10%
8.58%
19
Revenue
₹304.1B
5.80%
1.00×
Cost of revenue
₹149.5B
5.90%
1.01×
Operating expenses
₹74.98B
5.58%
0.98×
Cash and investments
19.54%
Spread over hurdle
58.06%