242.6
Revenue₹B
182.3
189.6
203.3
213.5
222.4
236.0
254.2
267.6
286.7
300.6
251.9
6.21%
5.75%
9
22.24
Revenue growth%
9.75
10.79
9.11
10.23
12.53
15.00
15.00
12.62
13.71
15.95
21.46
15.00
12.58
42
19.10
Gross margin%
13.68
16.49
18.08
18.61
19.55
20.23
21.61
20.96
22.98
20.74
10.88
20.96
19.89
43
17.75
Operating margin%
3.20
1.17
0.40
2.97
0.67
1.67
0.40
2.41
3.81
3.88
6.76
2.41
2.04
27
10.84
Net margin%
23.04
21.38
19.09
17.81
16.33
15.36
15.31
14.27
13.93
15.62
15.72
15.31
15.97
40
29.59
P/E ratio (avg)x
39.71
39.26
46.12
50.44
48.23
55.48
57.42
67.59
67.35
71.10
8.283
67.35
52.96
30
23.80
EV/EBITx
12.38
11.31
11.98
11.80
12.08
12.00
12.09
12.58
12.95
11.17
6.212
12.09
12.04
74
24.43
FCF yield (avg)%
18.59
17.12
15.45
16.55
17.56
20.13
19.32
18.24
17.85
15.95
3.99
18.24
17.70
42
28.16
FCF margin%
16.13
15.46
16.77
15.24
14.36
16.58
15.95
18.28
19.86
21.68
19.10
18.28
16.36
50
0.581
FCF / Net incomex
0.589
0.589
0.540
0.580
0.585
0.518
0.545
0.508
0.548
0.476
0.349
0.518
0.546
20
14.09
ROIC%
29.95
30.24
32.02
34.37
36.62
35.53
32.93
34.76
35.38
36.46
11.80
35.38
34.57
79
4.83
Return on equity%
17.62
16.19
14.40
13.04
13.06
13.15
11.18
12.26
14.84
15.46
20.15
13.15
13.78
47
13.62
Return on assets%
25.00
26.31
25.90
26.91
24.52
21.79
22.76
22.19
21.52
22.79
9.67
22.19
23.66
11
15.49
EPS₹
39.46
41.69
45.13
43.41
42.80
45.13
43.59
44.65
43.29
39.30
17.26
(1.69%)
0.98%
—
23.83
EPS growth%
23.68
22.02
23.79
25.25
27.76
30.00
28.12
28.22
28.12
29.70
15.85
28.22
27.94
20
39.22
Bookvalue per sh₹
25.76
26.48
26.39
27.28
25.87
27.58
30.83
30.81
30.81
30.57
35.27
3.39%
1.81%
—
17.68
FCF per share₹
34.50
36.18
31.41
27.91
30.35
30.75
26.61
25.46
23.87
23.68
8.32
(4.84%)
(3.90%)
—
34.48
Dividend per sh₹
48.41
48.08
53.00
54.47
59.25
55.31
56.12
52.22
57.38
59.60
40.25
0.12%
2.58%
—
6.57
Div yield (avg)%
24.12
21.68
23.95
26.91
25.52
25.21
25.96
27.96
25.43
24.66
6.54
25.43
25.32
62
26.58
Payout ratio%
29.50
30.81
31.73
33.41
33.76
33.54
34.63
33.29
32.39
33.67
29.84
33.54
33.35
26
1.799
Shares (diluted)B
2.448
2.666
3.147
3.456
3.777
4.369
5.140
6.091
6.177
6.842
1.891
12.61%
11.22%
72
14.89
Buyback yield%
27.64
29.24
30.62
30.40
31.85
29.90
31.78
33.71
32.32
33.44
18.01
32.32
31.20
19
1.353
D/E ratiox
1.916
1.986
1.942
2.185
2.073
2.419
2.333
2.241
2.456
2.869
1.136
2.419
2.213
60
255.2
Enterprise value₹B
380.4
386.1
392.4
425.7
414.3
472.7
484.5
565.2
681.1
682.6
85.45
10.50%
6.37%
35
229.1
LT debt₹B
332.5
350.3
401.9
444.8
475.7
463.6
552.9
626.3
680.9
784.1
253.1
10.51%
8.91%
37
Revenue
₹300.6B
5.75%
1.00×
Cost of revenue
₹172.8B
5.86%
1.01×
Operating expenses
₹51.77B
5.52%
0.98×