63.13
Revenue₹B
236.8
256.1
277.3
296.2
315.4
332.7
363.3
393.7
431.1
460.8
70.68
7.88%
7.48%
57
9.02
Revenue growth%
23.94
26.28
26.17
27.33
30.01
30.68
30.07
27.17
28.46
30.64
4.60
30.07
27.90
46
4.89
Gross margin%
14.26
11.57
10.50
8.20
11.13
11.24
10.03
7.94
6.29
5.78
14.88
7.94
10.26
50
7.98
Operating margin%
22.16
19.97
19.54
18.79
17.88
16.18
15.07
12.72
14.85
17.60
5.05
15.07
17.74
90
4.05
Net margin%
32.36
32.38
30.81
31.47
32.40
33.39
32.24
30.30
30.77
32.11
5.37
32.11
32.18
15
34.12
P/E ratio (avg)x
20.63
20.97
19.99
21.34
20.49
19.34
18.95
18.09
17.19
17.69
6.152
18.09
19.66
10
36.37
EV/EBITx
12.48
14.02
15.66
15.62
14.71
15.55
17.78
16.56
17.49
16.38
29.34
16.56
15.64
52
17.77
FCF yield (avg)%
28.80
28.46
31.03
33.84
33.98
34.19
31.78
30.91
31.16
28.40
10.07
31.16
31.10
92
19.45
FCF margin%
30.07
28.60
27.12
26.68
24.24
22.08
24.57
26.60
29.07
31.92
26.76
26.60
26.90
47
0.833
FCF / Net incomex
1.314
1.432
1.552
1.565
1.703
1.688
1.891
2.049
2.110
2.226
1.678
2.049
1.696
20
16.25
ROIC%
6.09
4.35
5.32
6.98
5.87
6.17
7.98
10.42
7.80
8.23
25.38
7.98
6.57
86
13.03
Return on equity%
13.79
15.94
16.12
18.86
21.53
23.59
26.28
25.74
22.92
25.70
19.47
25.70
22.23
53
28.52
Return on assets%
9.59
12.16
9.45
10.23
12.66
11.88
11.09
13.87
16.46
14.23
7.68
13.87
12.02
69
29.58
EPS₹
24.98
25.28
25.84
27.76
29.49
31.18
28.90
28.03
27.82
25.96
33.03
(2.51%)
1.28%
—
10.31
EPS growth%
5.99
3.59
5.99
7.82
5.81
6.17
3.20
3.46
1.18
2.78
20.66
3.20
4.70
23
41.74
Bookvalue per sh₹
47.93
47.72
52.09
62.69
66.67
66.42
75.43
85.95
101.01
120.33
60.47
12.53%
11.75%
—
41.10
FCF per share₹
92.12
110.20
125.28
145.74
162.69
174.42
169.49
183.51
191.12
199.13
18.15
4.13%
8.57%
—
48.44
Dividend per sh₹
60.19
67.28
65.53
67.10
70.14
77.87
85.90
81.89
93.55
99.56
60.26
7.26%
5.69%
—
11.46
Div yield (avg)%
4.29
7.22
5.72
7.21
5.58
4.22
4.19
2.15
0.51
2.41
5.35
2.41
4.26
33
20.30
Payout ratio%
7.33
4.47
3.31
4.73
6.55
8.77
9.95
8.49
7.01
7.67
25.09
8.49
7.17
22
1.336
Shares (diluted)B
1.548
1.662
1.733
1.527
1.655
1.795
1.655
1.563
1.570
1.631
1.337
(0.29%)
0.61%
63
7.18
Buyback yield%
22.95
23.56
21.30
23.32
21.74
22.72
25.33
26.38
25.57
23.54
4.57
25.33
23.43
31
1.358
D/E ratiox
2.470
2.639
2.936
3.047
3.505
3.283
3.175
3.466
3.944
4.086
0.723
3.466
3.229
94
58.34
Enterprise value₹B
13.78
13.93
14.29
13.05
13.66
13.98
14.67
13.14
13.56
13.86
271.6
0.29%
(0.29%)
89
132.2
LT debt₹B
388.3
364.5
380.4
367.5
391.8
454.5
498.8
568.4
577.0
604.4
213.0
9.06%
3.87%
83
Revenue
₹460.8B
7.48%
1.00×
Cost of revenue
₹322.6B
7.48%
1.00×
Operating expenses
₹89.30B
6.91%
0.95×
Goodwill & intangibles
18.70%
Property and equipment
14.97%
Spread over hurdle
27.02%