478.0
Revenue₹B
402.5
413.4
421.2
447.0
457.0
469.4
480.2
489.2
505.2
531.9
511.8
3.08%
3.18%
53
18.86
Revenue growth%
9.89
11.74
13.47
12.16
12.83
14.39
16.78
14.07
12.10
11.57
6.15
14.07
12.49
65
27.18
Gross margin%
5.72
5.45
7.19
4.45
2.61
5.04
5.40
4.14
7.13
4.84
3.29
5.04
5.22
58
3.21
Operating margin%
32.37
29.75
26.80
25.38
25.95
27.62
25.91
24.53
26.16
28.13
4.38
26.16
26.48
24
7.47
Net margin%
13.26
16.17
16.11
17.70
19.12
18.43
18.19
15.66
15.50
15.82
2.01
15.82
16.14
18
12.38
P/E ratio (avg)x
32.42
34.26
35.57
33.34
33.70
32.29
31.82
36.27
35.48
33.76
25.57
33.76
33.73
21
35.92
EV/EBITx
21.93
20.30
22.83
26.15
24.82
28.39
28.90
29.89
28.64
29.10
27.32
28.90
27.27
54
22.27
FCF yield (avg)%
26.64
23.68
20.90
18.14
17.91
19.99
17.44
17.69
18.26
20.17
13.33
18.26
19.13
57
16.77
FCF margin%
19.20
16.76
14.11
11.31
10.34
13.19
15.16
12.38
14.40
13.29
12.32
13.29
13.70
54
1.141
FCF / Net incomex
2.011
2.275
2.331
2.502
2.768
3.108
3.218
3.767
4.448
4.748
0.969
3.767
2.938
81
15.39
ROIC%
17.90
20.75
18.05
19.13
21.27
19.72
19.32
17.30
15.47
13.01
26.40
17.30
18.59
23
7.99
Return on equity%
5.74
4.57
4.97
4.73
6.43
8.51
9.21
9.90
9.95
10.44
16.07
9.90
7.47
79
4.82
Return on assets%
23.98
26.74
25.33
24.57
24.12
23.27
21.93
22.33
19.95
18.31
25.32
21.93
23.63
87
35.76
EPS₹
42.42
47.45
43.36
42.41
42.44
38.73
40.20
36.44
33.10
31.51
37.66
(5.78%)
(3.67%)
—
17.02
EPS growth%
9.93
7.17
5.79
7.22
5.35
5.43
3.16
1.23
3.94
2.40
20.77
3.16
5.39
88
27.71
Bookvalue per sh₹
36.12
39.96
42.43
50.01
57.01
64.18
70.55
79.12
89.95
92.35
18.43
10.13%
10.72%
—
35.39
FCF per share₹
67.02
65.59
71.07
81.11
92.11
100.47
103.70
117.54
140.33
162.49
10.22
12.02%
10.40%
—
33.97
Dividend per sh₹
51.69
53.28
54.88
50.13
55.99
57.11
64.45
65.96
72.32
71.87
25.61
5.12%
3.79%
—
14.30
Div yield (avg)%
12.67
12.67
10.20
10.24
9.06
11.03
10.57
9.36
10.91
12.00
20.89
10.91
10.74
39
11.79
Payout ratio%
10.13
9.12
8.51
8.80
7.31
6.58
4.76
4.24
6.90
7.55
12.57
6.58
7.43
57
9.587
Shares (diluted)B
16.63
18.80
18.98
20.13
21.28
22.87
26.03
26.27
26.88
32.55
9.737
8.87%
8.50%
67
17.38
Buyback yield%
12.13
14.22
12.03
12.93
13.22
12.44
9.57
11.72
9.84
10.28
23.35
10.28
12.08
43
1.550
D/E ratiox
1.078
1.196
1.149
1.285
1.235
1.343
1.326
1.310
1.238
1.437
1.086
1.326
1.262
35
511.3
Enterprise value₹B
151.9
159.9
167.5
164.9
192.5
196.0
206.5
220.0
255.7
247.1
187.0
5.12%
4.98%
33
553.6
LT debt₹B
453.6
389.4
380.7
366.9
352.0
347.1
317.9
282.0
291.4
289.7
516.5
(3.82%)
(4.05%)
49
Revenue
₹531.9B
3.18%
1.00×
Cost of revenue
₹372.3B
3.24%
1.01×
Operating expenses
₹84.69B
2.81%
0.96×
Spread over hurdle
65.51%