298.9
Revenue₹B
234.9
249.6
264.7
279.2
296.5
310.2
319.7
336.8
357.4
378.5
309.1
5.01%
5.50%
47
12.96
Revenue growth%
19.90
22.70
23.17
25.95
27.60
29.10
28.58
27.89
28.16
29.85
10.65
28.58
27.75
63
28.41
Gross margin%
22.85
25.18
23.65
23.60
21.05
20.00
17.86
19.35
21.39
20.30
2.16
20.00
21.22
59
26.68
Operating margin%
21.71
20.50
19.71
17.53
19.71
21.40
19.95
17.49
18.02
19.29
2.88
19.29
19.71
18
28.88
Net margin%
15.52
12.85
14.49
13.27
15.11
16.30
15.20
12.85
10.17
12.93
16.53
12.93
13.88
74
28.45
P/E ratio (avg)x
39.58
37.85
37.97
37.39
36.97
41.10
41.08
37.93
37.49
34.69
19.56
37.93
37.89
71
11.43
EV/EBITx
45.20
44.69
43.85
43.36
44.02
53.22
62.04
65.76
65.23
78.04
27.48
65.23
49.21
85
18.11
FCF yield (avg)%
23.50
22.58
22.13
19.93
21.08
21.41
22.05
20.35
19.25
21.41
3.09
21.41
21.41
74
3.54
FCF margin%
30.55
31.30
30.43
29.38
29.45
31.55
34.20
35.28
34.01
32.99
7.45
34.01
31.43
9
0.419
FCF / Net incomex
0.310
0.348
0.366
0.416
0.465
0.465
0.503
0.582
0.694
0.843
0.905
0.582
0.465
11
8.35
ROIC%
28.43
28.78
30.94
28.09
27.45
29.49
30.44
32.71
34.59
32.82
16.73
32.71
29.97
78
6.47
Return on equity%
24.21
25.90
23.27
20.91
21.68
21.11
18.90
18.19
16.42
15.09
19.20
18.19
21.01
36
6.13
Return on assets%
18.14
15.87
15.32
13.78
12.24
10.69
11.86
14.11
11.63
13.63
2.61
11.86
13.71
32
42.99
EPS₹
16.98
17.41
18.14
19.31
23.21
23.94
23.50
25.15
26.62
27.28
47.13
3.28%
6.03%
—
21.98
EPS growth%
27.54
30.48
31.66
33.58
34.79
37.17
34.26
33.49
36.06
36.19
23.68
36.06
33.92
70
15.20
Bookvalue per sh₹
59.67
65.43
76.48
74.95
89.76
88.20
86.59
85.60
82.52
97.93
42.71
1.76%
6.61%
—
34.02
FCF per share₹
59.48
58.94
56.02
55.31
55.73
61.92
63.87
69.29
78.77
76.03
43.41
6.41%
2.95%
—
20.89
Dividend per sh₹
32.27
35.87
39.02
41.21
39.62
37.93
42.28
45.34
42.91
40.49
27.65
0.44%
2.71%
—
27.94
Div yield (avg)%
15.73
14.52
15.58
18.26
17.92
19.31
18.45
20.82
19.02
17.80
12.26
19.02
18.09
70
28.02
Payout ratio%
15.75
14.81
17.34
17.14
18.19
16.56
18.90
20.95
18.30
15.55
6.53
18.30
17.24
68
4.573
Shares (diluted)B
3.656
3.145
3.050
2.668
2.532
2.511
2.676
2.815
2.454
2.259
4.597
(2.25%)
(4.45%)
82
2.71
Buyback yield%
12.07
9.87
7.01
9.58
8.00
6.12
8.46
6.48
5.99
7.28
15.34
6.48
7.64
34
0.929
D/E ratiox
0.329
0.325
0.317
0.343
0.328
0.297
0.282
0.293
0.287
0.318
1.345
0.293
0.318
80
31.45
Enterprise value₹B
206.2
201.6
230.0
253.1
287.1
276.2
255.6
257.5
240.4
235.5
201.6
(3.89%)
0.62%
34
231.7
LT debt₹B
65.37
59.61
60.80
63.56
55.48
55.96
52.90
51.14
51.04
47.31
176.6
(3.13%)
(4.45%)
88
Revenue
₹378.5B
5.50%
1.00×
Cost of revenue
₹255.5B
5.40%
0.99×
Operating expenses
₹84.91B
5.66%
1.02×
Goodwill & intangibles
15.21%
Spread over hurdle
(0.98%)