54.00
Revenue₹B
189.8
208.2
222.2
246.2
264.2
281.6
302.1
334.5
365.4
398.1
55.22
8.54%
8.52%
5
11.25
Revenue growth%
11.63
8.68
11.33
8.85
10.59
11.83
8.89
7.19
5.01
2.30
22.88
7.19
8.87
50
30.00
Gross margin%
4.74
2.53
1.12
0.40
0.94
0.40
0.40
0.40
1.61
2.81
16.44
0.40
1.03
50
3.17
Operating margin%
18.14
15.59
14.45
12.70
12.58
10.76
8.43
9.70
7.23
8.79
28.36
8.79
11.67
48
9.10
Net margin%
15.71
13.69
12.12
10.56
9.77
7.53
5.42
7.47
8.68
9.71
8.09
7.53
9.74
75
33.83
P/E ratio (avg)x
8.490
8.028
8.168
9.501
10.80
11.66
11.09
11.99
12.07
12.20
19.78
11.99
10.95
91
33.26
EV/EBITx
24.57
27.43
30.12
28.72
29.78
29.03
32.65
30.95
29.54
28.97
34.62
29.54
29.28
93
2.83
FCF yield (avg)%
17.68
19.19
17.75
18.31
19.46
20.86
19.28
21.28
21.32
23.16
6.99
21.28
19.37
25
9.70
FCF margin%
4.21
6.78
6.35
6.51
4.08
5.71
6.65
4.85
6.53
8.55
21.60
6.53
6.43
83
1.595
FCF / Net incomex
1.997
1.997
1.906
1.998
2.268
2.346
2.608
2.646
2.498
2.518
1.337
2.518
2.307
37
21.16
ROIC%
23.36
24.07
26.94
29.37
31.19
31.20
33.81
36.59
38.67
41.07
13.81
36.59
31.20
56
23.96
Return on equity%
4.87
4.73
2.79
1.21
1.53
0.40
0.40
2.33
1.66
1.29
13.22
1.29
1.60
17
7.06
Return on assets%
4.09
6.04
5.05
5.84
3.52
5.55
4.50
4.43
4.04
2.04
12.70
4.43
4.47
13
26.72
EPS₹
39.17
40.41
45.82
44.39
45.32
53.48
55.99
64.67
70.46
79.59
28.74
11.92%
8.22%
—
6.86
EPS growth%
25.68
24.92
22.48
19.79
16.84
18.42
15.97
16.49
14.22
14.58
29.08
15.97
17.63
93
61.21
Bookvalue per sh₹
28.26
31.26
30.06
33.89
32.57
31.63
36.88
38.83
42.84
49.14
28.81
8.58%
5.92%
—
51.89
FCF per share₹
74.16
87.45
90.18
103.01
112.67
118.47
140.42
144.97
166.40
195.04
50.20
11.60%
12.08%
—
70.26
Dividend per sh₹
28.95
25.20
25.62
24.20
23.45
22.81
24.78
27.27
26.54
29.15
46.19
4.44%
(1.35%)
—
3.76
Div yield (avg)%
5.57
7.04
9.87
9.65
8.35
10.30
9.59
8.96
8.66
9.82
24.48
9.59
9.28
35
26.00
Payout ratio%
10.78
10.18
13.13
14.13
11.95
9.07
9.02
10.32
12.68
13.33
26.49
10.32
11.37
78
1.701
Shares (diluted)B
2.418
2.277
2.397
2.307
2.439
2.615
2.564
2.756
2.874
2.885
1.768
3.42%
3.22%
91
26.32
Buyback yield%
30.18
29.21
31.21
34.07
35.94
38.91
40.98
38.27
40.85
43.23
5.00
40.85
37.10
56
0.476
D/E ratiox
0.207
0.218
0.213
0.205
0.199
0.217
0.221
0.257
0.252
0.280
0.470
0.252
0.217
23
125.9
Enterprise value₹B
204.4
225.5
242.0
268.7
277.1
280.2
276.8
301.3
341.0
351.4
66.33
4.87%
5.06%
85
266.2
LT debt₹B
70.38
68.59
75.54
73.52
71.23
67.94
66.10
72.52
82.08
83.53
171.6
3.24%
2.05%
59
Revenue
₹398.1B
8.52%
1.00×
Cost of revenue
₹268.8B
8.25%
0.98×
Operating expenses
₹51.05B
9.40%
1.08×
Cash and investments
18.44%
Spread over hurdle
(10.23%)