10.16
Revenue₹B
92.98
98.61
103.5
107.5
109.6
112.0
117.5
120.5
123.4
127.4
11.19
3.05%
3.42%
62
20.66
Revenue growth%
25.97
26.15
23.51
21.10
21.33
22.64
25.21
22.40
22.42
19.60
2.92
22.42
22.53
8
19.05
Gross margin%
11.68
14.58
12.35
11.79
14.71
13.85
11.84
14.59
13.67
13.02
25.25
13.67
13.34
17
7.54
Operating margin%
10.09
10.84
12.43
11.58
11.04
8.70
9.32
11.21
11.98
14.87
29.95
11.21
11.13
6
24.38
Net margin%
27.21
27.91
29.25
27.35
26.41
27.25
26.78
26.12
25.21
25.24
28.62
26.12
26.99
6
6.851
P/E ratio (avg)x
13.21
13.37
16.07
18.00
19.49
21.16
24.35
26.79
31.97
32.77
30.88
26.79
20.33
92
27.93
EV/EBITx
54.43
58.26
59.86
63.51
75.56
83.64
94.95
93.31
93.30
97.79
19.29
93.31
79.60
47
15.45
FCF yield (avg)%
24.31
23.64
22.99
21.83
23.67
26.63
26.44
25.33
25.22
26.73
11.55
26.44
24.77
83
22.92
FCF margin%
12.96
11.58
12.67
12.67
10.07
12.18
11.88
13.59
11.08
8.11
22.73
11.88
12.03
31
0.178
FCF / Net incomex
1.051
1.008
0.878
0.825
0.785
0.670
0.612
0.514
0.534
0.567
1.115
0.567
0.727
42
28.09
ROIC%
4.04
4.39
5.75
3.44
3.40
3.07
0.57
0.40
0.40
3.07
29.55
0.57
3.24
31
3.66
Return on equity%
12.40
12.17
11.23
11.76
12.22
13.76
11.75
12.15
9.71
9.73
14.58
11.75
11.96
15
4.06
Return on assets%
24.47
25.15
26.46
27.61
26.29
28.58
28.17
26.36
27.60
25.81
3.32
27.60
26.41
8
38.65
EPS₹
19.00
18.05
19.12
20.34
20.02
18.42
16.72
17.86
18.15
16.56
42.54
(3.72%)
(0.53%)
—
27.47
EPS growth%
1.99
4.07
6.04
8.38
5.58
4.34
2.17
0.62
0.40
2.60
20.07
2.17
3.33
77
30.06
Bookvalue per sh₹
30.41
27.70
29.32
26.71
24.63
24.96
24.69
25.47
23.56
20.37
8.95
(3.72%)
(4.80%)
—
40.06
FCF per share₹
12.13
12.37
14.07
13.57
14.95
15.35
14.30
15.53
15.95
16.80
12.97
2.36%
4.55%
—
30.31
Dividend per sh₹
18.16
19.45
21.22
23.97
22.62
22.15
19.78
17.82
16.14
17.61
25.70
(4.89%)
0.52%
—
2.97
Div yield (avg)%
0.40
0.40
1.72
0.40
0.40
2.89
2.59
4.05
4.47
1.81
29.96
2.89
1.77
24
15.58
Payout ratio%
15.07
13.08
14.79
12.34
12.23
11.66
8.72
7.12
4.82
3.82
27.29
7.12
11.95
90
2.424
Shares (diluted)B
4.131
4.233
4.077
4.189
4.515
5.119
4.959
5.416
5.944
6.681
2.521
8.15%
5.48%
63
16.65
Buyback yield%
18.21
16.39
16.59
18.44
15.72
14.19
16.97
17.64
19.10
20.78
4.28
17.64
17.31
60
1.706
D/E ratiox
2.214
2.171
2.520
2.593
3.027
3.525
4.193
4.622
4.842
5.772
0.642
4.622
3.276
68
89.54
Enterprise value₹B
63.94
67.34
68.73
65.83
69.34
67.36
59.43
55.92
60.29
58.25
23.65
(3.43%)
(0.97%)
89
18.57
LT debt₹B
63.68
60.87
59.23
64.32
64.60
70.75
63.85
62.19
57.90
53.21
14.08
(3.80%)
(2.76%)
76
Revenue
₹127.4B
3.42%
1.00×
Cost of revenue
₹82.39B
3.39%
1.00×
Operating expenses
₹18.63B
3.42%
1.00×
Goodwill & intangibles
15.80%
Cash and investments
15.02%
Spread over hurdle
(1.51%)