64.69
Revenue₹B
114.4
119.5
123.9
132.9
141.7
151.8
157.8
168.0
174.8
181.9
67.61
5.12%
5.41%
94
27.15
Revenue growth%
5.29
4.53
3.54
3.82
4.95
3.01
4.48
2.61
0.40
0.40
20.23
2.61
3.68
29
12.63
Gross margin%
28.82
29.88
27.01
29.57
29.92
27.50
25.27
25.02
23.82
22.12
29.57
25.02
27.26
12
7.91
Operating margin%
14.03
13.73
13.97
13.23
12.34
13.19
15.31
12.54
14.46
12.30
21.96
13.19
13.48
78
27.15
Net margin%
26.70
27.05
26.77
28.29
30.36
30.98
28.48
30.12
29.88
29.73
22.27
29.88
29.11
39
14.22
P/E ratio (avg)x
9.663
10.67
12.26
11.82
13.10
14.36
13.78
15.42
15.00
14.58
17.29
14.58
13.44
37
13.19
EV/EBITx
36.02
34.29
36.17
40.84
45.56
42.62
40.52
44.64
41.31
39.75
33.13
41.31
40.68
68
10.14
FCF yield (avg)%
23.59
23.41
20.67
20.28
21.54
23.96
21.68
24.16
26.34
24.26
18.46
24.16
23.50
65
21.67
FCF margin%
18.40
17.95
15.90
14.03
16.37
18.74
20.31
23.01
20.38
19.19
7.60
20.31
18.57
41
1.640
FCF / Net incomex
0.786
0.710
0.751
0.818
0.828
0.799
0.691
0.686
0.755
0.708
0.757
0.708
0.753
29
19.66
ROIC%
26.74
24.39
25.11
23.41
21.65
20.08
19.75
16.98
17.70
19.60
5.30
19.60
20.87
20
9.52
Return on equity%
23.54
24.21
24.64
21.95
22.74
20.50
23.09
25.74
27.87
29.76
8.54
25.74
23.87
18
9.59
Return on assets%
9.37
12.30
10.73
12.41
11.71
9.64
9.21
10.11
10.37
8.70
6.79
9.64
10.24
68
12.55
EPS₹
6.12
6.12
5.55
6.21
6.61
6.98
7.57
7.68
7.66
8.34
13.30
4.76%
3.71%
—
12.40
EPS growth%
22.00
21.86
19.37
20.78
18.01
16.94
18.46
17.70
14.92
17.91
3.26
17.70
18.23
35
16.11
Bookvalue per sh₹
19.23
19.52
18.53
17.60
16.35
16.80
18.01
17.15
16.07
16.60
5.28
0.30%
(1.33%)
—
13.53
FCF per share₹
17.11
20.39
20.64
23.73
23.04
25.33
29.13
29.90
31.29
32.48
6.70
7.11%
7.59%
—
16.32
Dividend per sh₹
13.95
15.13
14.09
14.45
14.62
16.39
16.11
14.95
14.78
15.57
12.12
1.26%
0.52%
—
28.07
Div yield (avg)%
26.13
27.13
27.10
25.72
26.85
26.96
27.34
25.34
24.14
22.61
14.73
25.34
26.49
67
5.16
Payout ratio%
23.09
24.04
26.77
26.20
28.25
28.79
28.88
30.75
30.25
32.04
27.78
30.25
28.52
42
8.454
Shares (diluted)B
8.857
9.620
10.49
11.64
13.01
13.45
15.63
17.06
18.70
19.21
8.272
8.10%
8.30%
26
19.94
Buyback yield%
19.91
20.70
22.04
23.44
21.31
18.87
17.36
16.94
15.49
13.69
23.92
16.94
19.39
61
0.896
D/E ratiox
0.759
0.761
0.817
0.761
0.782
0.752
0.845
0.917
0.857
0.819
1.269
0.845
0.800
65
24.47
Enterprise value₹B
145.9
143.1
156.8
176.6
196.4
222.1
222.4
236.7
252.2
271.8
44.91
6.72%
8.22%
8
59.03
LT debt₹B
70.40
70.97
80.02
91.98
108.7
110.4
120.6
138.3
141.7
148.3
107.0
6.42%
8.53%
49
Revenue
₹181.9B
5.41%
1.00×
Cost of revenue
₹83.23B
5.28%
0.99×
Operating expenses
₹43.16B
5.54%
1.01×
Property and equipment
20.61%
Cash and investments
18.04%
Return on capital
170.10%
Spread over hurdle
158.77%