30.81
Revenue₹B
105.7
107.3
109.8
110.8
110.4
114.4
116.2
118.7
118.2
121.8
32.52
1.99%
1.70%
80
3.01
Revenue growth%
4.61
7.16
9.90
12.78
11.57
12.27
10.76
10.05
9.59
11.76
16.11
10.76
10.41
32
4.53
Gross margin%
36.16
38.97
40.57
39.81
40.40
41.05
40.12
37.46
38.79
41.25
4.69
40.12
39.97
59
11.95
Operating margin%
21.38
19.60
19.38
19.93
21.39
23.11
23.66
22.42
19.67
19.36
7.95
22.42
20.65
70
8.74
Net margin%
8.88
8.58
5.99
7.74
7.06
9.72
12.33
13.25
13.62
11.51
3.39
12.33
9.30
79
18.60
P/E ratio (avg)x
6.884
6.293
5.686
5.853
6.124
5.624
5.022
4.644
4.499
4.070
33.54
4.644
5.655
86
37.47
EV/EBITx
25.93
25.94
28.37
31.07
35.33
41.12
42.84
49.70
51.18
56.55
15.99
49.70
38.22
46
19.25
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
1.78
1.06
2.22
0.40
16.02
1.06
0.40
53
27.67
FCF margin%
4.25
2.59
2.39
2.03
0.44
2.31
3.73
5.41
4.69
5.10
13.80
4.69
3.16
38
0.375
FCF / Net incomex
2.318
2.392
2.554
2.684
2.733
3.064
3.337
3.949
3.800
3.696
1.687
3.696
2.898
47
3.62
ROIC%
9.57
8.90
8.99
7.78
8.75
9.49
11.79
12.59
13.11
11.96
6.86
11.96
9.53
9
26.49
Return on equity%
6.01
4.22
4.39
3.90
4.21
6.33
6.44
5.30
5.70
7.12
16.74
6.33
5.50
64
3.85
Return on assets%
7.27
5.25
4.98
2.59
5.55
6.18
5.73
6.31
7.74
9.29
16.99
6.31
5.95
83
53.49
EPS₹
110.62
105.34
110.78
111.31
103.09
110.86
112.24
120.23
127.81
136.85
59.30
5.83%
1.18%
—
9.43
EPS growth%
6.85
6.18
6.21
5.15
4.20
2.75
2.34
3.73
3.25
4.64
18.32
3.25
4.42
30
116.60
Bookvalue per sh₹
54.26
54.67
54.44
61.18
59.23
55.33
60.62
68.47
68.83
69.49
31.26
3.25%
1.75%
—
47.65
FCF per share₹
131.26
126.14
138.47
146.33
138.32
146.73
141.20
154.54
180.01
210.90
84.03
8.80%
5.14%
—
78.52
Dividend per sh₹
121.75
126.56
118.11
122.61
133.09
141.31
152.27
150.60
173.37
178.43
78.40
6.04%
4.67%
—
7.30
Div yield (avg)%
29.66
30.55
30.28
30.12
32.41
32.65
29.70
27.21
26.24
23.72
4.78
27.21
29.91
41
8.17
Payout ratio%
18.70
19.14
19.88
17.18
15.24
13.31
13.81
14.42
11.92
12.41
14.66
13.31
14.83
8
1.031
Shares (diluted)B
1.354
1.622
1.601
1.648
1.866
2.195
2.621
2.654
2.919
3.080
1.051
10.54%
8.60%
58
7.26
Buyback yield%
20.68
22.51
20.36
17.39
17.15
14.68
12.26
12.82
10.55
13.10
18.19
12.82
15.91
63
0.944
D/E ratiox
0.157
0.158
0.177
0.164
0.168
0.189
0.174
0.175
0.196
0.176
1.047
0.176
0.175
74
89.48
Enterprise value₹B
114.1
125.4
129.2
142.7
153.1
176.3
184.0
185.9
203.6
198.4
78.54
5.32%
6.88%
92
98.23
LT debt₹B
101.2
122.9
144.1
168.2
187.6
209.1
205.3
239.2
247.4
246.1
116.3
5.58%
10.13%
40
Revenue
₹121.8B
1.70%
1.00×
Cost of revenue
₹76.32B
1.50%
0.98×
Operating expenses
₹28.97B
2.10%
1.04×
Goodwill & intangibles
20.97%
Spread over hurdle
(8.99%)