199.2
Revenue₹B
241.5
244.2
250.9
263.4
278.1
281.9
293.0
303.4
319.0
332.4
220.3
3.63%
3.60%
21
13.16
Revenue growth%
17.97
16.53
15.25
18.20
21.00
22.08
22.81
24.35
26.30
24.89
22.33
24.35
21.54
72
23.57
Gross margin%
3.15
0.40
0.40
1.63
4.61
6.34
4.22
5.89
7.33
9.33
26.91
6.34
4.42
8
19.90
Operating margin%
9.88
7.01
6.79
6.99
5.49
3.06
5.90
8.42
7.02
6.74
23.67
6.74
6.89
47
19.97
Net margin%
30.48
31.26
30.28
27.68
28.44
30.54
30.36
31.84
32.44
32.95
10.40
31.84
30.51
20
6.411
P/E ratio (avg)x
43.39
40.07
40.51
41.64
38.79
35.04
35.26
36.05
32.13
32.22
33.51
35.04
37.42
23
29.74
EV/EBITx
41.49
43.77
48.94
54.90
55.67
53.88
56.90
56.08
50.72
47.73
16.88
53.88
52.30
68
13.52
FCF yield (avg)%
22.63
19.74
20.78
23.67
21.78
24.13
25.47
24.77
26.86
27.65
23.49
25.47
23.90
17
7.11
FCF margin%
23.10
25.95
24.78
24.36
23.21
22.01
19.05
18.95
18.01
20.16
9.31
19.05
22.56
43
1.129
FCF / Net incomex
0.932
0.968
0.976
1.132
1.230
1.401
1.541
1.800
2.116
2.080
1.529
1.800
1.315
82
2.41
ROIC%
6.88
7.71
7.37
9.87
12.07
13.63
13.80
15.00
15.13
12.40
29.80
13.80
12.23
24
26.08
Return on equity%
17.59
18.93
20.58
18.89
19.92
22.62
24.80
26.20
25.81
26.12
9.83
25.81
21.60
48
26.38
Return on assets%
25.16
24.50
23.47
25.54
27.92
25.00
24.13
25.76
26.56
25.18
15.66
25.18
25.17
8
48.10
EPS₹
44.48
43.53
47.85
45.89
49.00
47.73
54.98
52.97
52.99
59.22
51.36
3.86%
2.61%
—
20.53
EPS growth%
13.82
15.60
15.70
12.78
10.62
8.83
8.76
6.95
9.49
7.13
29.50
8.76
10.06
75
49.50
Bookvalue per sh₹
125.23
134.93
140.40
139.38
149.66
170.06
190.38
222.31
216.12
237.67
36.04
9.69%
8.21%
—
24.90
FCF per share₹
25.89
24.96
24.03
21.41
21.86
21.12
21.65
19.29
20.53
19.23
12.12
(2.53%)
(2.58%)
—
67.63
Dividend per sh₹
15.68
16.35
18.67
20.73
19.32
19.39
19.40
18.32
16.64
15.89
68.82
(3.84%)
(0.38%)
—
8.48
Div yield (avg)%
18.85
18.64
20.35
19.09
21.13
21.09
19.08
21.01
21.60
24.03
6.82
21.09
20.68
7
29.12
Payout ratio%
17.77
19.03
19.28
17.36
20.26
20.51
20.27
21.51
19.51
19.03
6.50
20.27
19.40
84
3.219
Shares (diluted)B
5.163
5.881
6.937
8.040
8.503
8.481
8.975
10.00
9.774
10.99
3.352
5.27%
9.07%
39
21.74
Buyback yield%
22.21
24.36
27.09
25.16
25.30
26.66
24.84
26.31
23.43
22.92
9.53
24.84
25.00
13
1.788
D/E ratiox
0.455
0.467
0.433
0.407
0.409
0.378
0.355
0.371
0.395
0.432
0.591
0.378
0.408
8
170.0
Enterprise value₹B
296.0
280.3
262.0
296.1
345.5
337.7
333.3
382.4
435.9
409.1
207.7
3.44%
4.32%
44
281.3
LT debt₹B
41.92
47.86
51.44
56.20
64.36
74.93
80.62
81.77
84.07
83.78
209.0
5.42%
7.91%
15
Revenue
₹332.4B
3.60%
1.00×
Cost of revenue
₹232.6B
3.60%
1.00×
Operating expenses
₹57.87B
3.55%
1.00×
Goodwill & intangibles
16.70%