90.11
Revenue₹B
231.4
235.1
237.4
235.6
237.3
234.0
233.3
236.7
239.5
239.3
99.93
0.17%
0.29%
94
26.28
Revenue growth%
12.78
14.00
15.02
14.62
12.14
12.11
11.89
12.31
11.31
11.42
13.57
11.89
12.23
9
3.73
Gross margin%
22.69
22.34
24.71
25.12
23.99
23.08
20.10
20.30
17.81
16.51
10.69
20.10
22.52
38
9.93
Operating margin%
6.23
6.95
4.60
5.11
6.43
9.33
6.77
7.64
8.98
9.37
26.73
8.98
6.86
48
8.86
Net margin%
16.89
19.74
18.70
19.54
22.12
21.08
22.07
23.94
25.27
25.20
27.61
23.94
21.57
54
13.99
P/E ratio (avg)x
12.82
11.62
12.02
13.50
12.58
14.15
15.38
14.56
15.35
16.38
32.79
15.35
13.83
69
30.93
EV/EBITx
18.97
16.36
17.37
16.05
14.54
13.47
14.60
13.59
14.39
14.71
12.09
14.39
14.65
18
15.73
FCF yield (avg)%
33.61
31.98
34.50
37.04
34.65
33.22
31.03
31.53
33.52
31.80
29.98
31.80
33.37
40
11.52
FCF margin%
23.13
24.36
22.28
19.87
20.90
22.19
24.43
25.45
26.39
24.47
4.34
24.47
23.75
17
1.407
FCF / Net incomex
1.787
2.146
2.178
2.401
2.706
2.736
3.121
3.116
3.775
3.764
0.878
3.121
2.721
53
7.90
ROIC%
2.37
1.79
2.96
3.78
1.91
2.41
1.10
3.84
4.82
5.63
13.58
3.84
2.69
44
24.33
Return on equity%
7.34
6.48
5.33
7.55
8.65
6.97
7.90
8.63
5.72
5.18
16.90
6.97
7.15
42
7.25
Return on assets%
12.81
11.19
11.10
12.35
10.86
10.54
9.94
8.86
9.13
11.72
2.29
9.94
10.98
26
91.21
EPS₹
40.19
38.88
36.78
41.89
39.55
45.88
47.64
52.60
61.55
66.89
97.21
11.08%
6.80%
—
24.26
EPS growth%
30.13
31.68
33.73
34.94
31.97
34.10
33.24
35.05
37.12
39.51
15.62
35.05
33.92
65
95.60
Bookvalue per sh₹
143.32
154.15
151.76
160.85
163.24
162.90
147.46
143.16
141.53
146.00
78.63
(2.21%)
1.20%
—
38.74
FCF per share₹
53.92
52.59
55.83
55.28
57.24
63.45
62.72
70.45
74.22
75.34
53.72
5.65%
4.18%
—
33.66
Dividend per sh₹
165.42
162.13
174.02
187.73
210.49
209.06
202.76
207.92
234.48
263.28
25.27
4.58%
6.20%
—
6.96
Div yield (avg)%
12.04
9.57
9.52
12.30
14.39
16.26
18.71
17.50
19.00
18.46
19.51
18.46
15.32
46
11.78
Payout ratio%
8.19
7.34
9.18
9.29
10.98
13.67
13.78
11.74
14.17
14.89
12.61
13.78
11.36
13
0.608
Shares (diluted)B
0.731
0.813
0.912
0.899
1.053
1.080
1.038
1.152
1.197
1.287
0.603
4.10%
6.57%
36
19.62
Buyback yield%
5.62
6.49
4.34
3.02
1.61
3.96
5.23
4.32
2.70
0.40
5.56
3.96
4.14
7
0.133
D/E ratiox
1.366
1.244
1.352
1.493
1.536
1.712
1.716
1.878
1.936
1.968
0.799
1.878
1.624
21
158.2
Enterprise value₹B
100.9
106.5
117.9
124.0
110.9
105.6
119.2
114.3
107.6
103.5
82.03
(1.37%)
0.95%
19
207.7
LT debt₹B
366.0
429.0
430.1
478.5
473.3
485.2
519.0
526.5
618.1
724.3
165.0
8.88%
7.52%
66
Revenue
₹239.3B
0.29%
1.00×
Cost of revenue
₹122.6B
(0.07%)
0.96×
Operating expenses
₹52.14B
0.50%
1.02×
Spread over hurdle
(3.64%)