111.2
Revenue₹B
77.91
81.78
89.30
96.02
105.1
114.4
124.2
134.9
144.7
154.9
114.1
8.07%
7.66%
20
25.17
Revenue growth%
29.99
28.13
28.03
26.78
24.16
24.81
22.49
23.94
21.50
23.68
12.50
23.68
24.49
36
13.47
Gross margin%
22.93
25.36
23.24
23.07
24.47
23.34
21.13
19.65
16.68
18.63
6.81
19.65
23.00
28
28.17
Operating margin%
19.61
18.58
16.73
14.02
14.84
15.37
16.27
17.63
18.12
16.15
16.83
16.27
16.50
70
29.85
Net margin%
8.94
10.47
10.20
13.10
14.13
16.92
18.76
18.44
17.58
14.80
11.44
17.58
14.46
90
14.32
P/E ratio (avg)x
12.25
12.73
13.85
14.41
13.42
12.37
13.45
13.40
13.71
14.21
22.54
13.45
13.43
22
33.48
EV/EBITx
34.77
34.76
33.93
31.92
35.55
34.23
38.73
42.87
41.96
43.96
36.70
41.96
35.16
68
14.18
FCF yield (avg)%
22.24
21.71
21.23
21.39
24.39
24.83
27.13
28.32
27.35
29.13
9.82
27.35
24.61
8
14.62
FCF margin%
11.82
9.36
12.11
10.57
10.47
12.78
13.68
13.96
13.27
12.27
17.97
13.27
12.19
55
0.402
FCF / Net incomex
1.080
1.062
1.165
1.097
1.068
0.982
1.032
0.966
1.102
1.097
0.642
1.032
1.074
16
22.86
ROIC%
23.83
24.56
25.20
27.96
27.27
29.25
26.94
29.60
27.65
29.65
14.11
29.25
27.46
20
25.55
Return on equity%
2.69
5.32
8.20
6.71
8.99
9.28
7.88
6.13
5.73
6.26
14.62
6.26
6.48
77
11.53
Return on assets%
0.63
2.86
0.82
3.25
2.07
1.98
0.40
0.89
3.04
5.19
3.91
1.98
2.02
67
5.28
EPS₹
8.55
9.43
10.80
10.97
10.62
10.06
11.50
10.76
11.37
11.65
5.49
1.87%
2.88%
—
14.54
EPS growth%
23.68
24.86
26.41
28.66
31.16
30.00
31.16
32.00
33.41
35.18
6.17
32.00
30.58
27
4.34
Bookvalue per sh₹
9.31
9.76
10.11
10.21
11.02
12.49
12.65
13.28
13.72
13.87
2.22
4.71%
4.14%
—
4.99
FCF per share₹
6.03
5.44
5.45
5.79
5.79
5.07
4.38
3.72
3.66
3.85
1.72
(7.85%)
(4.37%)
—
3.78
Dividend per sh₹
11.24
13.10
13.59
13.12
12.92
13.18
13.19
13.62
15.07
15.90
1.98
4.24%
4.37%
—
9.29
Div yield (avg)%
11.67
10.12
10.92
12.36
14.32
14.18
13.34
10.70
11.95
14.26
15.45
13.34
12.15
80
21.21
Payout ratio%
16.27
16.26
14.89
13.88
11.86
10.45
11.26
11.30
11.51
10.40
29.07
11.26
11.68
74
10.00
Shares (diluted)B
14.01
14.15
14.46
13.81
13.53
15.55
16.12
16.83
16.15
16.52
9.800
4.07%
2.46%
40
7.15
Buyback yield%
34.92
37.63
36.09
36.77
34.26
37.04
37.58
39.00
36.51
36.14
4.53
37.04
36.64
19
0.851
D/E ratiox
0.567
0.649
0.668
0.736
0.777
0.834
0.781
0.844
0.869
0.813
0.229
0.834
0.779
72
77.43
Enterprise value₹B
97.32
98.97
98.13
106.1
119.1
125.0
130.7
134.3
149.4
158.8
162.3
5.92%
4.74%
81
143.3
LT debt₹B
270.8
265.9
315.8
306.1
310.6
356.9
356.1
408.2
453.7
447.6
42.94
7.58%
6.06%
34
Revenue
₹154.9B
7.66%
1.00×
Cost of revenue
₹105.4B
7.89%
1.02×
Operating expenses
₹34.20B
7.38%
0.97×
Cash and investments
17.71%
Spread over hurdle
(10.83%)