83.56
Revenue₹B
42.29
45.80
49.91
54.17
56.78
60.17
63.22
66.21
71.57
77.23
85.69
6.35%
6.91%
39
4.73
Revenue growth%
22.75
20.25
22.44
22.15
19.58
19.65
20.00
18.43
21.28
21.37
12.25
20.00
20.76
8
4.61
Gross margin%
14.49
16.06
15.98
15.63
17.42
19.06
19.77
18.26
16.69
18.20
12.38
18.26
17.06
18
3.82
Operating margin%
0.40
1.08
4.06
5.60
6.91
7.72
4.89
4.96
4.16
4.16
2.82
4.89
4.53
80
18.17
Net margin%
6.82
9.76
10.63
9.88
8.77
8.11
7.36
4.72
4.87
4.64
9.60
4.87
7.73
51
37.43
P/E ratio (avg)x
8.594
9.064
9.527
9.646
9.656
10.79
11.35
12.98
15.22
16.78
19.85
12.98
10.22
85
25.74
EV/EBITx
18.16
20.22
18.93
21.29
22.00
19.78
21.41
19.10
18.92
20.11
32.26
19.78
19.95
70
13.89
FCF yield (avg)%
23.04
25.67
24.70
23.75
25.97
27.73
29.81
30.09
29.84
27.07
7.06
29.81
26.52
63
5.62
FCF margin%
0.40
0.86
0.40
0.40
0.97
1.44
0.74
0.40
0.40
1.50
21.10
0.74
0.57
34
0.496
FCF / Net incomex
0.243
0.234
0.251
0.232
0.258
0.284
0.250
0.234
0.216
0.215
0.577
0.234
0.239
49
26.35
ROIC%
8.28
9.00
10.44
7.86
9.76
8.37
6.80
4.69
6.19
7.89
14.28
6.80
8.08
12
28.20
Return on equity%
8.27
6.00
5.05
4.36
2.70
4.36
6.33
5.84
3.26
0.51
12.38
4.36
4.71
65
20.17
Return on assets%
10.41
7.93
5.75
6.00
7.85
5.33
6.47
3.64
5.29
2.40
27.89
5.29
5.87
48
2,898
EPS₹
5,241
5,511
5,598
6,525
7,211
7,143
8,063
9,488
9,861
9,928
3,132
6.61%
7.32%
—
20.91
EPS growth%
10.99
12.80
11.33
9.17
7.36
10.28
10.29
7.90
7.61
9.35
18.66
9.35
9.82
33
5,126
Bookvalue per sh₹
3,165
3,505
3,619
3,911
4,031
4,287
4,868
5,890
6,636
7,049
2,200
11.82%
8.48%
—
2,444
FCF per share₹
5,211
5,218
5,507
5,546
5,275
5,452
5,761
5,440
5,317
5,123
3,385
(0.58%)
0.22%
—
2,606
Dividend per sh₹
7,107
8,024
7,630
8,525
9,175
8,729
9,134
9,656
10,437
11,870
2,730
5.29%
6.88%
—
22.33
Div yield (avg)%
14.77
16.76
14.63
12.62
12.40
14.17
11.36
9.40
9.70
12.53
26.25
11.36
12.58
74
3.64
Payout ratio%
14.39
16.39
16.67
16.70
17.54
20.39
17.44
19.46
22.34
25.31
19.82
20.39
17.49
11
10.87
Shares (diluted)M
11.86
11.16
10.81
11.55
11.95
11.17
10.53
11.78
12.81
13.03
11.18
1.74%
1.39%
31
15.54
Buyback yield%
18.43
15.99
17.41
19.45
19.28
21.35
21.24
21.78
19.78
19.06
11.23
21.24
19.36
81
0.888
D/E ratiox
1.432
1.424
1.332
1.213
1.297
1.237
1.345
1.380
1.329
1.503
1.239
1.345
1.338
51
84.15
Enterprise value₹B
141.0
145.0
153.9
184.1
200.3
217.8
239.4
281.4
285.1
315.5
56.23
9.51%
10.31%
40
36.55
LT debt₹B
117.7
133.0
157.0
151.9
152.1
146.9
150.8
169.3
170.9
197.6
49.92
5.38%
5.28%
31
Revenue
₹77.23B
6.91%
1.00×
Cost of revenue
₹34.65B
6.97%
1.01×
Operating expenses
₹16.87B
6.68%
0.98×
Goodwill & intangibles
23.20%
Property and equipment
14.92%
Spread over hurdle
11.65%