21.98
Revenue₹B
96.33
103.6
108.3
114.5
121.6
131.6
138.9
149.5
161.0
170.0
23.69
6.93%
6.31%
21
25.09
Revenue growth%
8.93
9.03
8.76
10.38
9.77
7.41
9.99
8.39
9.51
8.59
19.34
8.59
8.98
22
24.32
Gross margin%
13.87
15.05
14.23
15.76
15.24
18.21
18.78
17.02
17.66
16.99
14.94
17.66
16.37
27
18.95
Operating margin%
13.13
12.56
10.07
11.55
11.61
13.44
10.60
13.12
13.58
13.61
5.91
13.44
12.84
32
17.72
Net margin%
11.39
10.41
12.42
11.88
11.39
12.26
12.35
10.23
11.79
14.23
11.89
12.26
11.83
35
30.78
P/E ratio (avg)x
27.50
31.00
31.71
35.13
34.65
35.64
37.82
44.14
50.63
48.85
10.58
44.14
35.39
69
28.26
EV/EBITx
42.35
45.78
47.80
51.94
60.64
69.38
71.17
68.14
65.63
68.71
22.40
68.71
63.13
83
5.77
FCF yield (avg)%
7.57
8.78
8.65
6.51
4.51
2.98
1.43
2.25
3.28
3.41
23.27
2.98
3.96
82
12.64
FCF margin%
32.04
31.38
33.48
31.05
29.95
31.85
30.72
28.78
28.23
31.13
20.18
30.72
31.09
78
1.160
FCF / Net incomex
0.997
0.976
1.075
1.085
1.102
1.138
1.161
1.272
1.139
1.016
0.244
1.139
1.093
10
4.92
ROIC%
11.07
12.90
15.05
15.80
17.28
18.99
21.07
18.50
15.60
17.02
9.09
18.50
16.41
82
9.18
Return on equity%
14.42
13.79
14.49
16.22
16.61
19.36
21.44
23.11
23.16
23.00
25.54
23.00
17.98
7
13.94
Return on assets%
9.09
9.79
12.08
9.71
11.69
12.25
9.37
9.27
9.48
10.70
23.14
9.48
9.75
86
75.16
EPS₹
145.08
139.46
149.14
154.43
164.60
158.58
156.28
150.46
163.90
184.25
77.28
2.28%
2.11%
—
10.80
EPS growth%
27.70
27.80
27.91
25.68
24.61
26.10
25.73
27.43
29.51
28.63
29.35
27.43
27.56
25
75.49
Bookvalue per sh₹
97.53
104.87
96.74
100.03
104.10
91.77
95.66
95.92
85.72
80.82
37.69
(4.94%)
(3.48%)
—
124.14
FCF per share₹
169.01
204.00
209.11
229.89
260.67
264.06
287.54
316.24
309.18
303.50
162.66
3.09%
5.92%
—
98.50
Dividend per sh₹
24.43
24.20
24.03
25.24
26.59
22.71
20.22
18.85
19.61
20.53
50.68
(5.04%)
(0.91%)
—
21.37
Div yield (avg)%
19.01
18.69
17.24
14.88
15.28
14.83
16.12
16.50
18.61
16.16
23.13
16.16
16.33
77
22.07
Payout ratio%
18.75
18.99
17.22
14.55
16.09
15.83
13.73
16.22
13.42
11.65
28.45
13.73
15.96
75
0.472
Shares (diluted)B
0.645
0.661
0.754
0.748
0.880
0.944
1.108
1.182
1.348
1.550
0.477
11.99%
9.91%
22
2.58
Buyback yield%
18.47
20.81
23.66
20.71
21.73
18.87
19.93
20.02
19.20
18.43
25.77
19.20
19.98
53
1.216
D/E ratiox
0.600
0.533
0.583
0.557
0.535
0.487
0.466
0.421
0.371
0.328
1.197
0.421
0.510
13
100.5
Enterprise value₹B
22.14
22.63
19.46
20.17
21.64
20.31
20.09
21.71
20.73
20.12
54.53
(1.45%)
(0.79%)
57
132.9
LT debt₹B
44.39
40.94
39.32
35.91
31.56
32.15
35.39
38.87
36.05
35.03
114.7
2.11%
(1.74%)
56
Revenue
₹170.0B
6.31%
1.00×
Cost of revenue
₹110.3B
6.38%
1.01×
Operating expenses
₹33.37B
6.18%
0.99×
Cash and investments
18.37%
Return on capital
139.34%
Spread over hurdle
127.04%