26.55
Revenue₹B
49.80
51.71
53.41
54.10
56.47
56.69
59.59
60.13
61.90
63.31
29.07
2.31%
2.67%
90
28.82
Revenue growth%
14.08
14.47
14.81
13.32
13.25
13.19
12.71
10.12
7.61
7.14
15.26
10.12
13.22
23
19.80
Gross margin%
26.17
27.22
30.05
27.21
30.19
30.77
28.40
29.35
32.05
29.79
8.07
29.79
29.57
63
5.58
Operating margin%
0.40
2.47
0.40
1.45
1.54
3.12
0.72
0.40
2.89
1.61
3.02
1.61
1.49
25
14.52
Net margin%
22.63
20.32
18.76
20.28
21.72
22.18
20.26
22.93
23.49
25.19
4.75
22.93
21.95
61
37.65
P/E ratio (avg)x
37.45
38.08
41.94
48.64
54.49
57.48
64.90
66.21
76.05
80.41
22.40
66.21
55.99
64
30.95
EV/EBITx
22.13
21.34
19.04
16.58
14.76
15.06
15.58
14.61
13.00
11.37
35.38
14.61
15.32
26
28.78
FCF yield (avg)%
28.27
27.82
25.99
27.61
25.93
24.83
25.43
24.34
26.99
27.55
7.56
25.43
26.49
73
17.75
FCF margin%
6.14
4.15
6.75
9.44
8.11
8.80
8.09
7.69
4.77
6.91
12.60
7.69
7.30
64
1.276
FCF / Net incomex
1.380
1.312
1.418
1.494
1.390
1.362
1.572
1.609
1.737
1.784
1.118
1.609
1.456
17
13.81
ROIC%
13.83
13.66
16.26
17.31
15.30
15.84
15.34
12.60
9.78
8.21
21.48
12.60
14.57
13
24.20
Return on equity%
0.40
0.40
0.40
0.52
2.92
0.40
0.40
3.01
1.68
1.06
24.21
1.06
0.46
73
5.92
Return on assets%
27.86
28.05
25.84
28.67
30.20
27.55
29.62
29.66
30.21
31.70
26.63
29.66
29.15
82
50.30
EPS₹
62.78
70.36
75.68
82.99
95.04
99.69
99.34
105.26
123.03
121.20
54.88
4.98%
8.62%
—
11.43
EPS growth%
17.01
15.46
17.29
17.87
16.20
17.10
18.85
21.64
19.43
21.66
15.89
19.43
17.58
19
45.54
Bookvalue per sh₹
47.53
48.94
52.92
55.37
57.31
50.03
47.76
41.16
43.29
37.67
38.84
(8.05%)
(1.95%)
—
57.43
FCF per share₹
13.74
12.37
13.31
11.65
11.14
11.28
10.28
9.96
10.00
10.64
18.34
(0.92%)
(3.98%)
—
32.94
Dividend per sh₹
56.14
53.94
54.01
57.55
52.91
57.10
51.30
50.60
45.91
44.05
11.60
(3.60%)
(3.41%)
—
27.80
Div yield (avg)%
30.16
31.60
30.57
28.27
25.42
27.39
25.45
23.12
23.41
26.11
28.35
25.45
26.75
46
26.96
Payout ratio%
26.46
25.50
27.15
25.77
23.69
23.70
26.36
27.72
29.84
29.26
16.28
27.72
26.41
24
0.646
Shares (diluted)B
0.796
0.864
0.926
0.953
0.911
0.889
0.849
0.856
0.982
1.014
0.680
2.16%
2.17%
11
18.65
Buyback yield%
28.80
27.24
27.56
28.12
30.75
29.85
29.26
28.83
28.93
30.80
25.67
29.26
28.88
53
0.568
D/E ratiox
0.119
0.118
0.126
0.120
0.108
0.098
0.089
0.096
0.088
0.083
0.129
0.089
0.103
65
49.36
Enterprise value₹B
57.68
61.50
62.39
60.84
66.15
68.93
71.70
78.78
77.61
75.37
35.42
2.64%
3.77%
36
30.55
LT debt₹B
23.96
26.27
25.30
23.87
25.86
27.92
32.02
29.79
28.52
31.78
8.800
4.21%
3.07%
58
Revenue
₹63.31B
2.67%
1.00×
Cost of revenue
₹44.32B
2.67%
1.00×
Operating expenses
₹12.51B
2.18%
0.95×
Goodwill & intangibles
18.97%
Spread over hurdle
(5.71%)