19.06
Revenue₹B
34.24
37.39
40.76
43.60
47.57
51.93
55.31
61.08
65.02
71.08
20.05
8.36%
8.55%
42
13.82
Revenue growth%
10.84
11.70
12.62
9.64
11.85
11.62
14.35
13.76
14.96
15.19
23.52
14.35
12.23
89
23.57
Gross margin%
6.41
3.95
6.22
4.33
4.45
2.90
5.78
3.74
5.95
4.97
8.30
4.97
4.71
70
27.92
Operating margin%
21.40
20.60
18.13
15.64
18.23
15.61
13.25
13.37
15.74
13.15
23.90
13.37
15.69
47
15.40
Net margin%
13.43
10.46
10.36
9.95
7.95
5.34
4.36
5.90
4.62
2.36
26.33
4.62
6.92
94
21.89
P/E ratio (avg)x
26.04
23.21
21.47
19.31
19.07
18.48
20.12
19.46
20.25
22.25
15.37
20.12
20.19
39
24.37
EV/EBITx
16.63
18.03
18.41
16.24
14.44
13.95
14.35
12.26
10.91
10.41
16.00
12.26
14.39
76
27.26
FCF yield (avg)%
30.62
27.96
29.60
29.20
27.95
28.97
29.19
31.72
29.30
29.87
21.96
29.30
29.25
52
2.74
FCF margin%
25.90
23.75
25.78
26.35
23.43
25.98
26.83
28.74
28.27
30.32
25.46
28.27
26.16
42
1.473
FCF / Net incomex
1.203
1.201
1.313
1.284
1.222
1.428
1.361
1.310
1.306
1.441
1.047
1.361
1.308
8
6.40
ROIC%
23.46
21.45
21.86
21.78
21.71
22.29
22.62
20.11
22.19
23.23
16.22
22.29
22.03
11
27.30
Return on equity%
16.32
17.98
19.46
20.25
19.41
21.92
24.17
23.52
25.03
23.51
6.55
23.52
21.09
49
25.52
Return on assets%
11.92
13.84
11.95
13.38
12.59
14.48
15.28
13.82
12.06
9.06
10.95
13.82
12.99
87
8.95
EPS₹
17.44
15.32
15.02
15.16
15.21
16.33
14.69
13.14
12.97
13.35
9.63
(2.57%)
(2.51%)
—
13.28
EPS growth%
22.01
20.85
20.79
19.09
16.31
13.79
16.15
17.60
15.79
14.21
3.01
15.79
16.96
27
20.45
Bookvalue per sh₹
18.82
20.95
20.83
23.15
26.66
28.72
33.07
32.40
31.63
36.43
26.99
6.45%
8.74%
—
9.02
FCF per share₹
31.55
32.55
36.36
36.96
38.21
36.39
33.69
32.38
36.82
34.29
14.25
(2.14%)
1.87%
—
45.47
Dividend per sh₹
22.10
21.81
24.91
29.50
34.27
33.27
36.35
40.15
44.47
46.28
9.13
6.19%
8.41%
—
15.07
Div yield (avg)%
31.69
34.04
36.36
37.64
35.70
32.85
30.23
29.88
30.00
28.62
18.02
30.00
32.27
14
29.66
Payout ratio%
11.04
10.03
10.57
12.10
13.83
13.28
14.36
16.12
16.70
14.40
17.89
14.40
13.55
89
0.648
Shares (diluted)B
1.218
1.389
1.665
1.754
1.817
1.868
1.990
2.257
2.391
2.490
0.661
6.51%
9.54%
53
5.55
Buyback yield%
5.26
7.85
5.22
2.24
4.69
6.26
4.29
4.56
5.80
4.31
25.04
4.56
4.96
70
1.421
D/E ratiox
0.389
0.347
0.309
0.299
0.270
0.239
0.250
0.271
0.257
0.259
1.387
0.257
0.271
85
20.25
Enterprise value₹B
13.51
14.59
15.11
13.68
13.40
12.01
10.66
9.391
9.305
9.492
6.017
(6.67%)
(3.14%)
60
55.03
LT debt₹B
47.29
46.13
49.41
53.12
52.82
56.57
61.53
68.41
70.89
71.13
37.23
6.13%
5.11%
10
Revenue
₹71.08B
8.55%
1.00×
Cost of revenue
₹47.26B
8.55%
1.00×
Operating expenses
₹10.65B
8.25%
0.97×
Cash and investments
19.05%
Property and equipment
18.36%
Goodwill & intangibles
13.92%
Spread over hurdle
(2.64%)