30.34
Revenue₹B
96.47
105.0
113.1
120.1
129.1
137.0
147.7
157.1
170.4
183.8
32.21
7.32%
7.24%
8
22.91
Revenue growth%
13.46
15.16
15.77
18.39
16.95
19.64
21.73
23.95
24.75
25.77
2.20
23.95
19.02
55
3.95
Gross margin%
5.09
5.83
2.86
2.27
4.63
2.92
0.45
0.40
0.40
0.40
4.94
0.40
2.57
61
10.52
Operating margin%
21.34
18.48
18.05
15.34
15.10
14.26
16.04
13.82
16.06
14.61
20.81
14.61
15.69
92
27.30
Net margin%
9.10
8.93
6.96
7.43
9.12
11.21
9.87
8.94
9.87
11.75
24.27
9.87
9.11
48
13.56
P/E ratio (avg)x
18.14
18.90
21.64
24.10
24.30
23.72
25.13
25.64
28.14
28.92
12.10
25.64
24.20
37
25.35
EV/EBITx
18.34
20.59
22.94
22.11
20.08
20.21
21.18
21.26
20.56
19.29
27.03
20.56
20.57
29
9.21
FCF yield (avg)%
22.41
24.14
22.67
25.09
27.16
27.08
25.16
25.82
24.27
22.99
9.49
25.16
24.68
37
11.39
FCF margin%
23.45
26.14
28.70
29.45
28.75
28.48
31.02
28.56
28.64
26.65
15.70
28.56
28.60
12
1.427
FCF / Net incomex
2.691
2.752
3.008
3.117
3.521
3.900
4.163
4.547
5.224
5.150
1.327
4.547
3.711
52
3.41
ROIC%
21.65
20.78
20.77
23.33
24.36
22.52
22.14
23.09
21.53
24.22
11.21
22.52
22.33
6
18.53
Return on equity%
9.22
10.66
7.88
9.30
11.30
11.18
12.50
11.48
10.79
13.22
13.08
11.48
10.98
94
10.50
Return on assets%
14.54
11.66
13.99
15.92
17.81
19.01
21.16
22.64
21.14
21.36
8.60
21.16
18.41
24
100.31
EPS₹
63.52
62.74
72.93
88.15
105.50
108.93
120.46
122.27
120.20
135.26
102.65
5.10%
8.53%
—
6.02
EPS growth%
6.85
8.69
10.92
9.79
10.23
9.41
9.32
10.11
7.19
4.32
13.21
9.32
9.36
21
50.58
Bookvalue per sh₹
35.16
41.32
46.18
51.58
60.25
66.94
71.78
82.86
82.37
90.53
40.38
8.49%
10.78%
—
125.88
FCF per share₹
96.92
92.80
90.52
100.18
99.61
106.88
113.68
128.99
130.37
144.57
145.37
7.73%
5.28%
—
79.67
Dividend per sh₹
82.91
82.19
87.66
95.88
95.95
98.14
107.33
100.83
105.51
110.87
108.47
2.93%
3.22%
—
15.39
Div yield (avg)%
20.55
23.48
24.69
25.81
25.14
25.80
25.23
26.56
27.50
24.56
3.42
25.80
25.19
92
10.41
Payout ratio%
24.51
22.85
23.85
25.32
25.58
22.81
21.96
21.19
18.21
16.53
11.44
21.19
22.83
23
0.507
Shares (diluted)B
0.624
0.630
0.644
0.756
0.883
0.916
0.961
1.099
1.205
1.302
0.492
8.07%
8.24%
17
14.44
Buyback yield%
9.41
9.07
10.77
8.45
7.25
4.76
7.38
8.11
8.83
8.43
25.70
8.11
8.44
49
0.735
D/E ratiox
2.024
2.256
2.502
2.830
2.788
3.226
3.201
3.368
3.841
4.001
0.734
3.368
3.015
57
74.24
Enterprise value₹B
16.87
18.15
19.30
21.80
24.55
24.89
23.50
26.66
25.44
26.16
177.7
1.28%
4.07%
19
105.9
LT debt₹B
197.2
206.1
222.7
270.7
302.9
304.6
314.0
328.7
346.3
354.9
60.81
3.22%
7.55%
26
Revenue
₹183.8B
7.24%
1.00×
Cost of revenue
₹95.54B
7.25%
1.00×
Operating expenses
₹35.29B
7.49%
1.02×