36.03
Revenue₹B
25.52
26.70
28.42
29.62
31.94
34.11
36.20
37.57
39.04
41.18
38.88
5.22%
5.23%
47
15.78
Revenue growth%
5.44
4.09
2.97
4.54
6.68
7.70
6.86
9.36
11.26
10.36
15.11
9.36
6.77
93
9.10
Gross margin%
11.34
11.40
9.68
10.94
12.60
14.95
16.31
13.42
15.28
15.75
9.49
15.28
13.01
69
9.73
Operating margin%
4.39
1.79
3.54
4.37
5.60
6.86
7.96
5.57
6.68
7.50
29.50
6.86
5.58
25
15.61
Net margin%
13.39
15.20
12.94
11.37
12.36
12.92
15.04
17.02
18.99
20.19
14.08
17.02
14.21
10
7.053
P/E ratio (avg)x
28.44
29.62
28.72
25.58
25.81
25.40
25.96
25.15
22.39
23.24
28.11
25.15
25.69
15
26.76
EV/EBITx
40.99
44.84
45.45
45.50
50.42
55.70
60.07
62.79
73.47
75.01
37.70
62.79
53.06
94
2.83
FCF yield (avg)%
2.57
3.98
4.00
3.21
3.58
4.55
6.53
7.06
9.24
6.67
9.52
6.67
4.27
27
6.38
FCF margin%
14.55
13.98
15.21
15.11
17.74
15.12
16.77
17.67
16.12
18.57
11.85
16.77
15.66
7
0.517
FCF / Net incomex
0.651
0.634
0.632
0.557
0.611
0.633
0.622
0.558
0.517
0.551
0.513
0.558
0.616
87
27.93
ROIC%
12.39
10.26
10.25
8.43
6.63
8.28
8.41
7.40
5.96
5.76
13.47
7.40
8.35
40
26.59
Return on equity%
14.55
16.95
14.12
16.69
15.34
13.97
11.52
12.30
12.95
13.58
28.78
12.95
14.05
41
15.52
Return on assets%
23.11
25.80
24.07
25.95
25.28
28.21
31.14
32.57
30.54
30.03
17.82
30.54
27.08
79
7.77
EPS₹
8.93
8.58
9.93
10.34
10.60
10.86
10.26
10.10
10.25
10.88
8.18
0.52%
1.99%
—
10.89
EPS growth%
22.68
20.16
19.45
19.02
17.48
15.56
16.14
18.83
16.27
16.62
19.84
16.27
18.15
37
7.26
Bookvalue per sh₹
5.06
5.53
5.92
6.03
6.30
5.68
6.11
5.94
5.32
5.72
6.33
(1.89%)
0.12%
—
5.21
FCF per share₹
7.19
7.48
7.41
7.38
8.18
8.31
7.78
7.98
7.43
6.80
5.23
(3.65%)
(1.16%)
—
5.28
Dividend per sh₹
7.75
8.55
9.18
8.40
9.04
10.07
9.45
9.10
9.46
9.22
1.99
0.39%
2.67%
—
18.15
Div yield (avg)%
0.40
0.40
0.58
0.40
0.40
0.88
1.15
0.40
0.40
2.29
14.34
0.88
0.40
8
27.03
Payout ratio%
17.04
16.49
15.25
15.06
12.52
11.79
12.85
14.43
13.42
14.16
27.64
13.42
14.29
52
2.835
Shares (diluted)B
3.555
3.470
3.603
3.553
3.662
3.427
3.689
3.776
3.752
3.489
2.951
(0.96%)
0.02%
55
24.19
Buyback yield%
14.00
16.66
16.20
14.98
16.52
17.04
19.37
16.62
18.83
19.04
8.94
18.83
16.64
77
1.507
D/E ratiox
0.346
0.340
0.336
0.354
0.354
0.351
0.344
0.370
0.389
0.432
1.588
0.370
0.352
66
44.91
Enterprise value₹B
44.71
45.38
43.45
42.50
45.88
51.26
56.80
53.66
60.00
59.07
48.98
5.19%
2.80%
7
7.239
LT debt₹B
25.10
26.56
27.39
29.11
31.65
35.00
39.24
39.49
45.35
47.61
47.73
8.51%
8.09%
49
Revenue
₹41.18B
5.23%
1.00×
Cost of revenue
₹28.83B
5.23%
1.00×
Operating expenses
₹9.187B
5.91%
1.07×
Goodwill & intangibles
19.41%
Property and equipment
18.20%
Spread over hurdle
(12.32%)