59.10
Revenue₹B
76.11
82.24
87.83
96.12
104.9
110.6
116.6
127.8
138.5
149.6
60.85
7.36%
7.55%
35
28.83
Revenue growth%
30.74
29.32
28.81
28.42
30.24
30.68
28.60
26.03
24.59
24.95
7.06
26.03
28.70
59
13.85
Gross margin%
13.00
14.78
11.84
9.09
6.94
5.89
4.64
7.59
10.28
8.23
4.39
7.59
8.66
72
3.50
Operating margin%
31.21
32.65
30.88
30.59
29.49
27.46
28.55
31.05
28.77
31.34
28.02
28.77
30.73
95
9.75
Net margin%
28.27
27.83
30.21
31.59
29.42
30.68
30.25
30.58
31.82
29.70
5.01
30.58
30.23
83
37.69
P/E ratio (avg)x
32.01
32.76
36.10
39.36
39.40
46.12
54.02
58.49
61.60
67.04
30.75
58.49
42.76
71
29.57
EV/EBITx
8.891
8.125
7.259
7.750
7.934
7.233
6.986
7.425
7.944
7.178
17.24
7.233
7.588
86
3.43
FCF yield (avg)%
23.30
25.06
26.76
24.82
24.13
26.61
29.41
32.12
34.86
32.41
2.45
32.12
26.68
57
22.38
FCF margin%
10.33
12.71
14.60
14.16
15.59
17.56
18.91
17.10
19.02
20.85
27.81
18.91
16.34
31
1.336
FCF / Net incomex
2.505
2.474
2.638
2.816
3.213
3.525
3.842
3.856
4.472
4.674
1.609
3.856
3.369
80
4.17
ROIC%
13.44
10.51
10.58
8.03
7.62
10.39
12.02
10.42
13.35
13.19
17.55
12.02
10.54
39
14.10
Return on equity%
17.56
19.09
21.32
23.75
22.53
24.67
24.06
24.11
23.45
20.79
6.29
24.06
22.99
21
3.93
Return on assets%
25.29
25.61
24.13
25.54
27.75
25.25
22.70
21.66
21.60
20.32
19.31
21.66
24.69
56
17.05
EPS₹
7.75
7.96
8.34
8.49
7.88
7.44
7.29
7.18
7.02
7.66
18.95
(0.56%)
(0.73%)
—
5.66
EPS growth%
26.34
26.30
23.96
22.47
22.83
25.34
24.01
21.56
18.77
16.15
29.76
21.56
23.39
82
18.02
Bookvalue per sh₹
37.02
41.76
48.02
52.82
59.14
70.68
69.17
78.78
93.69
99.77
43.90
11.03%
10.91%
—
32.95
FCF per share₹
33.27
36.25
34.68
36.79
37.67
38.20
40.23
42.02
38.68
37.10
18.42
(0.30%)
1.42%
—
24.69
Dividend per sh₹
30.52
33.05
36.28
37.36
38.77
39.55
37.64
37.38
40.13
38.84
13.23
0.04%
2.05%
—
28.76
Div yield (avg)%
9.81
11.97
11.52
12.53
11.23
12.89
11.90
10.68
8.95
6.49
15.14
10.68
11.37
92
4.92
Payout ratio%
3.02
1.01
0.40
0.40
2.71
4.14
5.67
3.93
2.98
2.00
29.46
3.93
2.85
35
1.088
Shares (diluted)B
0.956
1.022
0.979
1.043
0.967
0.862
0.934
0.958
1.025
0.901
1.068
(1.42%)
0.38%
35
27.77
Buyback yield%
0.40
0.40
0.40
2.99
3.01
5.63
7.17
8.35
10.32
12.11
10.00
8.35
4.32
19
0.401
D/E ratiox
1.756
1.690
1.723
1.809
1.629
1.436
1.247
1.123
1.047
1.093
0.580
1.123
1.532
72
6.626
Enterprise value₹B
66.40
57.56
56.88
51.37
43.71
47.13
43.42
45.52
45.11
48.84
15.37
2.24%
(3.53%)
8
58.63
LT debt₹B
36.33
38.41
34.77
35.48
32.13
35.68
39.34
37.07
39.97
40.42
21.09
4.70%
0.68%
33
Revenue
₹149.6B
7.55%
1.00×
Cost of revenue
₹68.51B
8.11%
1.05×
Operating expenses
₹30.37B
6.60%
0.92×
Cash and investments
17.28%
Spread over hurdle
58.90%