79.59
Revenue₹B
160.1
166.0
170.6
172.8
172.6
171.3
176.7
179.7
184.4
187.7
87.97
1.70%
1.75%
8
14.67
Revenue growth%
30.72
29.94
31.53
29.83
28.57
27.74
25.20
25.96
24.96
23.55
22.17
25.20
28.16
18
8.96
Gross margin%
17.43
14.80
13.27
15.52
17.62
19.60
18.75
21.62
19.13
20.23
21.02
19.60
18.18
47
12.54
Operating margin%
2.21
0.40
0.40
2.63
2.24
3.63
5.52
7.90
10.83
8.40
26.47
7.90
3.13
76
21.53
Net margin%
25.07
26.41
28.57
27.55
28.30
31.24
28.78
26.42
26.31
28.61
10.96
28.61
27.93
64
8.799
P/E ratio (avg)x
27.98
30.54
35.27
35.64
35.73
35.18
38.29
44.69
44.77
53.22
34.80
44.69
35.68
27
36.84
EV/EBITx
23.23
23.97
22.19
23.00
25.29
23.94
22.28
23.82
22.89
22.11
7.640
22.89
23.11
93
19.49
FCF yield (avg)%
0.69
0.40
0.40
0.40
0.60
0.40
0.40
0.40
0.40
1.94
26.56
0.40
0.40
91
25.38
FCF margin%
15.22
13.05
12.47
15.07
16.88
14.33
13.56
13.68
14.46
13.11
6.51
13.68
14.01
7
0.512
FCF / Net incomex
0.501
0.503
0.549
0.500
0.464
0.460
0.421
0.407
0.387
0.354
1.422
0.407
0.462
90
26.70
ROIC%
22.05
23.78
23.91
25.08
27.34
28.69
26.85
25.78
24.41
23.01
8.24
25.78
24.75
82
7.03
Return on equity%
21.19
18.84
16.93
15.01
14.09
15.79
18.69
17.52
16.32
15.49
15.12
16.32
16.62
42
6.32
Return on assets%
30.97
28.82
29.99
29.49
31.02
33.76
31.26
32.60
34.46
32.61
2.20
32.61
31.14
72
71.50
EPS₹
50.08
49.06
44.69
41.05
40.32
40.81
37.57
33.12
36.50
35.17
74.38
(2.70%)
(4.01%)
—
24.03
EPS growth%
24.35
23.03
23.05
20.32
20.17
22.51
24.09
26.18
25.86
24.62
23.34
24.62
23.57
17
51.45
Bookvalue per sh₹
51.49
56.85
64.44
69.59
67.24
62.83
67.33
62.44
59.62
60.17
59.87
(2.20%)
1.95%
—
56.05
FCF per share₹
14.92
14.87
14.51
15.77
15.66
16.02
16.62
14.81
14.30
12.40
48.93
(4.55%)
(2.40%)
—
21.16
Dividend per sh₹
34.56
33.05
36.60
42.31
45.44
53.13
55.06
63.89
73.32
82.80
71.18
12.75%
9.41%
—
24.49
Div yield (avg)%
7.16
7.28
8.92
11.33
11.91
14.28
16.13
13.13
13.19
13.69
4.12
13.69
12.52
61
2.21
Payout ratio%
12.89
12.37
13.67
12.84
14.56
15.80
15.88
17.32
15.65
16.55
18.50
15.88
15.10
33
886.8
Shares (diluted)M
614.5
638.6
591.4
568.0
557.6
581.0
558.7
562.4
482.3
440.9
898.3
(4.59%)
(3.59%)
34
17.54
Buyback yield%
18.63
20.83
21.19
22.74
25.64
26.08
25.53
24.56
26.83
28.14
27.59
26.08
25.04
31
0.943
D/E ratiox
1.208
1.243
1.318
1.289
1.272
1.212
1.305
1.195
1.155
1.163
1.141
1.195
1.227
39
143.9
Enterprise value₹B
91.82
98.00
97.72
100.4
91.43
94.99
107.0
100.2
105.5
106.0
85.24
3.01%
1.96%
72
72.85
LT debt₹B
167.8
184.8
220.8
237.2
239.4
271.1
275.9
290.5
293.0
347.8
81.54
7.76%
9.34%
65
Revenue
₹187.7B
1.75%
1.00×
Cost of revenue
₹110.0B
1.90%
1.02×
Operating expenses
₹43.45B
1.41%
0.97×
Cash and investments
20.52%
Spread over hurdle
11.41%