310.3
Revenue₹B
269.2
285.2
295.5
312.0
324.1
346.7
375.1
389.6
407.7
434.9
323.4
6.06%
5.38%
59
16.70
Revenue growth%
9.37
8.20
10.74
8.74
8.27
10.36
10.19
9.55
10.50
8.68
22.80
10.19
9.46
49
4.18
Gross margin%
15.06
17.29
14.80
14.69
12.02
11.26
13.38
12.92
15.07
17.94
5.78
13.38
14.75
91
17.29
Operating margin%
18.50
19.98
22.20
23.24
21.98
20.49
19.37
20.34
17.90
16.85
8.66
19.37
20.16
83
28.68
Net margin%
7.65
8.30
7.70
9.93
8.99
9.10
7.33
8.68
8.88
7.56
21.41
8.68
8.49
29
32.17
P/E ratio (avg)x
14.10
15.77
16.56
16.09
17.07
19.12
20.99
21.30
22.61
22.12
19.20
21.30
18.10
92
29.29
EV/EBITx
5.948
5.709
5.136
4.612
4.207
4.366
3.990
3.977
3.971
4.012
14.15
3.990
4.287
68
29.37
FCF yield (avg)%
20.39
22.26
24.47
26.21
28.97
31.16
31.41
28.57
30.10
31.47
27.18
31.16
28.77
46
23.46
FCF margin%
13.85
16.28
18.96
21.75
20.87
18.02
15.45
13.05
13.78
13.96
7.23
13.96
15.86
69
0.601
FCF / Net incomex
0.585
0.552
0.521
0.499
0.492
0.508
0.576
0.612
0.599
0.665
1.236
0.599
0.564
76
16.71
ROIC%
0.40
0.40
2.60
2.30
3.02
2.95
4.98
3.70
1.78
1.67
28.33
2.95
2.45
50
8.13
Return on equity%
5.58
2.67
3.89
2.50
1.06
0.40
0.91
2.89
4.40
4.59
23.47
2.89
2.78
46
12.43
Return on assets%
16.77
19.20
21.90
20.60
20.00
22.46
24.26
22.08
19.47
20.42
23.36
22.08
20.51
56
70.05
EPS₹
134.15
127.05
132.23
149.86
165.39
174.69
163.15
172.64
169.40
176.04
71.50
1.26%
3.37%
—
2.76
EPS growth%
4.03
6.52
9.29
6.50
5.72
4.91
3.85
1.78
1.23
0.42
26.90
1.78
4.47
49
100.40
Bookvalue per sh₹
127.73
130.18
150.51
155.48
177.09
189.11
182.35
174.09
196.87
192.24
65.80
1.66%
4.18%
—
193.09
FCF per share₹
214.63
229.29
249.30
243.74
252.71
284.09
327.70
337.65
338.57
396.30
169.07
9.42%
7.67%
—
91.09
Dividend per sh₹
141.55
132.40
140.38
127.89
138.57
130.60
128.92
113.04
105.03
91.87
185.05
(7.89%)
(3.67%)
—
27.28
Div yield (avg)%
15.98
13.29
11.18
11.78
12.04
14.43
16.93
17.82
18.15
20.26
27.38
17.82
15.21
9
23.68
Payout ratio%
16.78
16.98
18.88
17.07
14.51
13.64
15.80
18.35
16.02
14.54
6.22
15.80
16.40
92
1.001
Shares (diluted)B
0.888
0.925
0.831
0.771
0.702
0.630
0.580
0.527
0.453
0.437
1.037
(9.05%)
(6.15%)
82
29.41
Buyback yield%
8.41
7.83
6.33
6.37
7.98
5.01
4.09
3.41
1.64
1.47
16.84
3.41
5.67
93
0.967
D/E ratiox
1.553
1.350
1.182
1.235
1.354
1.327
1.452
1.501
1.445
1.323
1.225
1.445
1.352
37
563.3
Enterprise value₹B
775.0
771.7
885.0
1,007
1,114
1,241
1,464
1,522
1,620
1,669
241.3
8.43%
8.12%
81
254.1
LT debt₹B
195.0
196.3
199.8
224.6
255.3
296.2
318.0
363.7
411.7
406.0
366.9
9.72%
9.04%
40
Revenue
₹434.9B
5.38%
1.00×
Cost of revenue
₹213.7B
5.54%
1.02×
Operating expenses
₹72.95B
5.48%
1.01×
Spread over hurdle
(1.69%)