63.26
Revenue₹B
178.7
187.3
192.2
201.6
203.7
207.6
211.8
215.2
217.9
219.1
64.96
1.46%
2.58%
39
27.88
Revenue growth%
15.85
16.96
18.69
16.12
15.55
15.53
14.94
17.84
15.25
12.46
19.18
15.25
15.70
63
3.62
Gross margin%
13.69
11.93
9.01
8.71
10.43
10.63
8.38
9.53
11.43
8.96
24.95
9.53
9.98
80
5.32
Operating margin%
12.70
13.05
10.28
8.97
7.33
8.43
8.43
6.10
6.68
7.08
27.45
7.08
8.43
84
29.19
Net margin%
20.47
17.92
16.19
17.33
14.46
16.04
16.84
13.91
12.49
12.67
10.83
13.91
16.12
83
8.283
P/E ratio (avg)x
6.775
7.450
6.819
6.563
6.269
6.959
6.931
6.209
5.983
5.700
19.77
6.209
6.669
91
27.37
EV/EBITx
12.14
13.17
14.92
16.68
18.14
19.64
22.65
24.43
25.71
25.20
36.83
24.43
18.89
53
19.75
FCF yield (avg)%
23.34
24.51
26.76
24.58
21.74
24.00
22.34
24.02
24.30
23.89
4.09
24.00
24.01
42
23.17
FCF margin%
21.64
20.10
18.33
17.54
17.16
17.37
14.67
15.67
13.21
14.56
2.38
14.67
17.27
67
0.825
FCF / Net incomex
1.142
1.169
1.165
1.411
1.487
1.598
1.788
2.008
2.259
2.508
1.346
2.008
1.543
94
10.70
ROIC%
12.84
15.12
16.78
17.12
15.90
13.89
11.42
13.99
14.79
16.39
10.94
13.99
14.95
21
4.70
Return on equity%
18.68
17.11
16.16
14.96
14.85
13.09
15.35
12.83
14.63
15.09
14.19
14.63
15.02
66
10.65
Return on assets%
5.99
4.73
7.52
9.32
12.26
12.21
12.09
14.49
15.45
13.43
2.93
13.43
12.15
35
12.50
EPS₹
12.56
13.52
13.52
13.74
12.20
12.87
14.20
12.89
13.08
13.79
12.92
2.47%
0.46%
—
2.87
EPS growth%
16.33
14.98
12.27
12.92
12.17
10.61
8.86
9.79
8.81
7.10
29.18
8.86
11.39
45
34.14
Bookvalue per sh₹
8.38
9.04
8.76
9.36
9.46
10.58
10.45
11.66
11.14
10.73
9.23
2.55%
2.60%
—
26.95
FCF per share₹
34.85
39.55
40.69
43.25
46.14
54.33
53.34
61.51
67.92
73.93
25.35
9.89%
8.31%
—
8.65
Dividend per sh₹
11.83
12.17
10.87
11.87
10.87
10.44
9.65
10.24
10.92
11.43
15.93
1.00%
0.21%
—
27.28
Div yield (avg)%
15.03
16.89
19.44
18.74
18.67
21.49
20.11
21.75
24.63
26.00
13.40
21.75
19.77
28
4.80
Payout ratio%
15.01
14.76
14.94
13.37
13.48
15.95
16.78
17.94
19.63
17.43
6.16
17.43
15.48
83
2.916
Shares (diluted)B
4.936
5.842
6.494
6.456
7.173
6.861
6.739
7.813
7.670
8.171
2.950
2.64%
6.49%
88
17.10
Buyback yield%
27.91
30.56
28.55
26.82
26.49
25.80
27.47
29.04
31.25
31.02
26.97
29.04
28.23
55
0.878
D/E ratiox
1.732
1.627
1.788
1.846
2.028
2.003
1.956
2.176
2.046
2.286
0.366
2.046
1.979
31
176.2
Enterprise value₹B
172.5
199.5
194.2
185.4
180.9
200.5
192.7
216.4
208.5
202.7
264.9
2.30%
1.22%
12
150.8
LT debt₹B
172.9
171.2
162.4
189.0
216.7
226.3
264.4
301.9
323.2
366.6
269.2
11.09%
8.80%
90
Revenue
₹219.1B
2.58%
1.00×
Cost of revenue
₹153.4B
2.58%
1.00×
Operating expenses
₹25.73B
3.13%
1.05×
Property and equipment
16.10%
Spread over hurdle
(9.32%)