182.8
Revenue₹B
228.9
226.7
232.0
232.5
230.8
236.7
244.1
246.6
248.4
244.8
199.6
1.18%
0.88%
37
12.50
Revenue growth%
19.10
16.83
17.76
18.46
16.12
16.96
19.88
17.84
18.67
18.64
29.16
18.64
18.15
28
25.36
Gross margin%
7.95
5.69
6.60
8.87
6.44
4.62
2.90
5.77
6.67
5.88
19.62
5.77
6.16
53
17.12
Operating margin%
0.98
1.43
0.40
0.40
0.40
1.72
0.40
0.40
1.93
0.79
20.01
0.79
0.60
36
15.95
Net margin%
18.21
19.74
19.79
20.25
22.22
23.85
22.90
24.37
21.83
21.13
14.87
22.90
21.48
90
33.51
P/E ratio (avg)x
36.04
36.64
38.72
42.77
41.85
40.20
40.30
44.69
45.77
46.44
25.21
44.69
41.08
77
35.09
EV/EBITx
21.61
20.55
21.53
20.14
17.52
19.02
17.69
16.89
17.06
15.92
25.42
17.06
18.36
79
3.80
FCF yield (avg)%
20.49
20.88
18.51
18.85
19.29
17.37
18.55
18.60
19.57
21.07
4.05
18.60
19.07
12
22.72
FCF margin%
23.24
25.58
25.33
22.80
20.78
18.94
16.07
16.18
16.26
15.89
3.82
16.18
19.86
38
0.393
FCF / Net incomex
1.137
1.247
1.312
1.491
1.416
1.549
1.561
1.525
1.451
1.526
0.862
1.526
1.471
66
10.58
ROIC%
2.79
5.58
2.89
0.40
1.42
0.40
0.40
3.26
3.97
4.70
21.62
3.26
2.84
58
5.88
Return on equity%
17.17
14.61
12.91
15.41
15.84
15.15
17.06
16.06
14.55
13.20
22.55
15.15
15.28
92
8.69
Return on assets%
8.99
9.30
7.97
6.44
4.35
4.28
5.66
3.96
1.81
2.23
5.26
3.96
5.00
65
71.42
EPS₹
160.89
183.56
209.53
246.08
242.53
247.67
297.25
295.35
309.79
348.83
76.44
7.54%
10.07%
—
22.24
EPS growth%
7.30
8.47
7.03
9.73
8.21
9.68
8.89
6.87
8.30
9.07
16.86
8.89
8.38
12
36.99
Bookvalue per sh₹
96.40
88.10
92.73
101.83
111.61
111.38
104.53
110.03
120.05
112.18
148.49
0.10%
2.54%
—
73.18
FCF per share₹
103.39
94.27
94.21
92.18
96.93
105.82
113.16
122.73
130.62
139.78
128.51
7.60%
2.41%
—
133.64
Dividend per sh₹
96.33
113.44
112.71
130.16
136.07
137.46
138.80
146.98
173.97
174.06
138.54
5.05%
6.46%
—
28.20
Div yield (avg)%
24.46
25.43
23.28
20.84
22.75
19.90
19.38
16.49
13.58
13.32
11.82
16.49
20.37
10
22.60
Payout ratio%
13.19
15.78
13.17
15.92
16.06
13.12
15.79
15.80
16.01
16.29
23.57
15.80
15.80
91
1.017
Shares (diluted)B
0.903
1.014
1.041
1.131
1.047
1.016
1.029
0.962
1.078
0.996
1.002
(1.00%)
0.65%
85
27.74
Buyback yield%
19.40
17.87
19.80
17.40
19.65
19.05
17.39
15.68
14.68
12.79
13.25
15.68
17.64
47
1.275
D/E ratiox
1.458
1.465
1.369
1.244
1.123
0.981
0.901
0.794
0.817
0.890
1.516
0.890
1.052
56
132.8
Enterprise value₹B
199.7
211.0
215.4
211.5
220.4
222.3
211.8
229.5
248.9
278.5
213.3
4.79%
2.78%
37
38.80
LT debt₹B
172.7
172.1
147.0
138.3
146.6
129.0
133.7
135.4
133.4
129.7
156.0
(2.42%)
(2.85%)
13
Revenue
₹244.8B
0.88%
1.00×
Cost of revenue
₹169.4B
0.95%
1.01×
Operating expenses
₹27.53B
1.28%
1.04×
Property and equipment
15.95%
Spread over hurdle
(6.83%)