77.76
Revenue₹B
146.1
159.9
168.6
176.5
191.9
204.6
219.9
234.1
254.4
271.3
86.86
7.17%
7.02%
5
2.15
Revenue growth%
8.70
6.49
3.88
4.27
6.64
4.20
6.04
5.38
3.96
0.99
7.98
4.20
4.83
42
19.51
Gross margin%
5.15
2.62
4.18
6.20
8.82
6.41
8.78
9.57
9.27
7.53
29.48
8.78
6.97
64
27.04
Operating margin%
6.80
6.06
8.67
9.40
7.03
9.59
10.74
12.81
14.33
14.01
26.40
12.81
9.49
45
23.49
Net margin%
34.96
34.45
36.43
34.41
33.78
36.01
35.63
36.91
37.48
36.70
15.58
36.70
35.82
38
29.36
P/E ratio (avg)x
38.93
42.61
47.76
53.34
54.95
64.10
76.03
80.56
85.94
98.84
36.00
80.56
59.52
13
31.83
EV/EBITx
18.83
19.53
17.08
15.83
16.79
14.68
14.07
13.05
11.95
10.85
32.71
13.05
15.25
37
17.04
FCF yield (avg)%
5.32
5.55
6.50
5.82
3.59
0.95
1.52
2.19
0.73
0.59
9.20
0.95
2.89
52
25.71
FCF margin%
35.51
32.71
33.99
31.67
31.68
30.34
30.85
28.18
26.11
26.14
3.98
28.18
31.26
63
0.190
FCF / Net incomex
1.053
1.031
1.056
1.057
1.043
0.978
0.875
0.844
0.781
0.817
0.481
0.844
1.005
90
4.09
ROIC%
4.16
1.41
1.87
0.40
0.40
2.01
4.46
4.86
7.83
8.80
18.10
4.86
3.09
25
9.20
Return on equity%
11.15
13.72
11.96
10.96
9.79
12.70
10.95
13.44
14.80
15.13
18.04
13.44
12.33
56
4.97
Return on assets%
10.78
13.07
13.58
12.42
12.28
10.97
12.59
15.37
16.97
14.69
8.10
14.69
12.83
67
10.57
EPS₹
7.00
6.39
6.84
6.73
6.39
7.18
6.94
7.58
7.84
7.51
11.13
3.27%
1.32%
—
13.73
EPS growth%
22.54
20.03
20.03
19.98
18.48
20.87
21.60
20.57
19.34
16.55
14.06
20.57
20.03
90
4.94
Bookvalue per sh₹
5.85
5.69
5.92
5.42
5.33
4.84
5.20
5.84
5.52
5.63
9.17
1.10%
(0.51%)
—
4.15
FCF per share₹
5.54
5.27
5.01
4.38
4.53
4.61
4.61
4.84
4.57
4.32
7.97
(0.94%)
(3.03%)
—
7.01
Dividend per sh₹
3.72
4.00
3.95
3.80
4.09
4.04
3.77
4.14
4.45
4.89
3.25
3.67%
2.71%
—
7.63
Div yield (avg)%
37.29
36.48
38.24
35.40
34.99
35.28
36.33
39.08
41.02
43.89
10.41
39.08
36.88
34
17.64
Payout ratio%
19.52
17.46
18.66
17.57
14.92
16.05
14.47
16.95
14.23
11.86
22.81
14.47
16.50
46
13.22
Shares (diluted)B
17.21
17.21
16.53
18.74
18.67
19.94
21.67
22.55
24.24
24.08
13.02
5.22%
3.75%
61
26.80
Buyback yield%
13.90
13.68
15.72
17.94
16.35
17.19
15.32
15.89
14.15
16.31
9.70
15.89
15.81
58
1.713
D/E ratiox
0.166
0.160
0.178
0.194
0.192
0.191
0.180
0.174
0.195
0.179
1.404
0.180
0.180
60
94.96
Enterprise value₹B
124.5
125.6
120.3
126.7
146.1
141.9
167.4
182.9
183.6
213.0
58.90
7.84%
5.75%
83
68.99
LT debt₹B
53.88
52.89
54.41
54.82
63.56
67.65
77.69
84.73
86.17
89.18
207.4
7.01%
5.96%
17
Revenue
₹271.3B
7.02%
1.00×
Cost of revenue
₹154.4B
7.08%
1.01×
Operating expenses
₹33.48B
6.67%
0.97×
Property and equipment
17.22%
Goodwill & intangibles
15.44%
Spread over hurdle
(1.76%)