45.26
Revenue₹B
33.83
35.29
37.79
40.52
42.07
44.84
47.32
50.31
52.69
54.80
46.24
5.43%
5.51%
40
6.41
Revenue growth%
31.41
33.47
34.09
36.46
34.24
34.01
32.54
30.07
32.01
34.49
20.14
32.54
33.74
24
24.41
Gross margin%
13.08
15.90
18.46
18.65
16.91
14.38
13.40
14.60
12.01
13.06
4.70
13.40
14.49
36
13.55
Operating margin%
19.21
21.56
19.41
17.88
16.00
16.16
14.68
17.61
15.08
17.18
25.13
16.16
17.40
10
2.13
Net margin%
0.40
2.83
2.51
1.79
0.47
1.62
2.71
5.13
6.84
8.18
23.63
5.13
2.61
81
25.31
P/E ratio (avg)x
22.84
19.46
19.05
20.09
21.36
20.61
20.07
21.46
23.10
21.07
17.63
21.07
20.84
5
10.46
EV/EBITx
20.32
22.80
23.70
23.17
24.56
25.63
28.52
30.04
27.62
25.45
11.50
27.62
25.01
65
27.51
FCF yield (avg)%
15.39
16.75
14.80
13.48
12.54
10.39
7.93
9.66
9.10
8.37
27.27
9.10
11.47
52
12.07
FCF margin%
21.78
23.16
20.72
19.00
19.86
21.48
18.94
20.61
18.00
19.80
24.05
19.80
20.23
43
1.549
FCF / Net incomex
0.689
0.652
0.627
0.616
0.612
0.624
0.553
0.560
0.542
0.503
1.498
0.553
0.614
33
5.23
ROIC%
6.87
4.64
4.88
2.91
0.58
3.10
1.70
4.66
3.48
0.86
20.19
3.10
3.29
36
26.71
Return on equity%
27.30
27.70
27.23
27.49
24.86
22.59
25.45
27.43
24.54
26.81
22.94
25.45
27.02
64
24.89
Return on assets%
18.48
19.91
17.20
15.07
17.86
19.21
20.85
22.02
24.95
24.28
2.68
22.02
19.56
95
68.94
EPS₹
49.00
47.51
48.47
43.81
47.27
44.52
39.48
41.96
41.48
36.68
75.45
(4.95%)
(3.50%)
—
13.25
EPS growth%
17.82
18.03
16.82
19.63
20.64
17.68
18.29
17.94
17.61
15.66
2.90
17.68
17.88
72
32.11
Bookvalue per sh₹
64.35
60.08
54.05
55.55
48.41
44.42
39.17
42.53
46.12
43.75
81.44
(2.00%)
(3.28%)
—
30.74
FCF per share₹
92.98
96.92
102.00
106.63
95.34
86.22
79.73
72.93
69.04
74.89
67.97
(4.71%)
(2.50%)
—
82.34
Dividend per sh₹
55.90
59.48
56.43
57.19
54.91
52.64
56.38
54.26
59.68
58.57
29.70
1.30%
(0.11%)
—
4.59
Div yield (avg)%
12.81
14.70
17.30
19.18
21.50
24.43
22.26
19.53
21.94
23.81
17.04
22.26
20.51
61
11.03
Payout ratio%
4.42
3.94
4.59
6.96
6.56
5.05
6.36
5.50
5.98
8.24
26.75
5.98
5.74
42
225.4
Shares (diluted)M
175.2
185.7
162.3
155.1
135.7
116.8
120.6
102.9
100.9
87.21
221.2
(8.46%)
(7.54%)
43
13.54
Buyback yield%
17.02
18.62
16.90
15.96
15.06
17.59
20.17
19.53
20.99
19.77
2.00
19.77
18.10
81
0.155
D/E ratiox
1.476
1.660
1.799
1.879
2.045
2.001
1.928
1.928
1.959
2.037
1.608
1.959
1.928
17
27.30
Enterprise value₹B
58.50
63.68
55.77
59.85
63.50
62.97
56.24
53.53
47.09
47.92
41.73
(5.47%)
(1.71%)
91
50.30
LT debt₹B
87.81
84.98
82.81
86.43
95.53
107.0
113.6
130.0
153.7
169.5
31.30
12.15%
8.14%
41
Revenue
₹54.80B
5.51%
1.00×
Cost of revenue
₹37.49B
5.41%
0.99×
Operating expenses
₹11.48B
5.94%
1.04×
Spread over hurdle
(10.43%)