77.34
Revenue₹B
58.43
61.90
65.60
69.82
71.53
73.71
78.84
83.36
86.64
92.87
83.10
5.36%
5.19%
24
10.37
Revenue growth%
2.99
4.92
5.04
2.93
2.05
0.40
0.40
2.07
0.70
0.40
12.47
0.40
2.06
16
7.80
Gross margin%
1.13
0.40
0.40
2.10
0.40
2.41
2.49
1.27
3.49
6.09
2.21
2.49
1.69
89
23.75
Operating margin%
19.43
21.18
18.46
18.94
19.65
21.00
22.02
24.69
23.76
21.06
6.83
22.02
21.03
8
11.17
Net margin%
8.80
8.94
11.33
14.20
16.35
19.23
18.62
17.87
17.26
17.91
13.38
17.91
16.81
23
30.20
P/E ratio (avg)x
45.32
49.40
48.77
54.30
56.69
56.76
52.93
50.12
53.63
50.14
7.237
52.93
51.54
79
7.487
EV/EBITx
7.955
8.088
8.934
9.987
10.12
10.66
10.45
11.34
12.71
12.07
8.464
11.34
10.28
84
2.80
FCF yield (avg)%
27.48
25.56
25.16
26.48
24.46
22.88
24.64
23.05
20.16
20.24
19.04
22.88
24.55
66
9.22
FCF margin%
8.66
8.24
8.15
10.66
12.43
10.54
9.25
7.75
10.48
12.08
18.09
10.48
9.86
95
1.553
FCF / Net incomex
0.558
0.580
0.600
0.668
0.623
0.698
0.719
0.747
0.786
0.760
1.074
0.747
0.683
80
7.65
ROIC%
11.81
14.24
15.73
17.23
15.67
14.77
17.35
14.71
13.50
13.87
15.79
14.71
14.74
16
29.85
Return on equity%
25.95
28.47
30.90
29.49
28.59
30.70
33.56
31.44
33.97
34.71
21.01
33.56
30.80
50
21.29
Return on assets%
8.48
6.70
8.84
9.19
9.92
11.21
10.81
13.79
11.04
11.99
27.17
11.21
10.37
87
8.54
EPS₹
21.12
19.94
20.44
19.60
18.04
19.41
21.30
22.73
22.63
21.93
9.36
3.98%
(0.50%)
—
16.71
EPS growth%
22.99
22.16
22.11
20.36
18.35
20.20
19.15
16.23
13.45
10.71
10.93
16.23
19.67
88
22.87
Bookvalue per sh₹
17.60
15.21
16.22
15.88
16.27
16.29
14.46
12.55
11.13
11.36
18.16
(6.93%)
(4.76%)
—
33.47
FCF per share₹
24.81
25.43
26.79
25.78
23.78
22.33
21.08
19.38
18.97
20.00
30.80
(3.40%)
(1.75%)
—
35.62
Dividend per sh₹
31.30
32.42
33.18
32.91
30.19
31.15
27.11
26.59
27.06
23.99
7.92
(4.49%)
(2.48%)
—
7.59
Div yield (avg)%
22.46
23.09
24.74
26.09
24.27
26.80
27.95
25.74
23.73
23.76
18.72
25.74
24.50
19
14.53
Payout ratio%
28.58
31.28
32.63
32.48
31.99
34.31
35.70
38.27
38.14
39.57
12.47
38.14
33.47
60
2.076
Shares (diluted)B
1.919
1.954
1.813
1.644
1.618
1.522
1.524
1.647
1.648
1.782
2.140
1.95%
(1.39%)
26
12.90
Buyback yield%
6.12
3.98
2.96
0.76
0.40
2.05
4.90
3.22
2.82
0.58
27.89
2.82
2.89
15
0.745
D/E ratiox
1.707
1.627
1.681
1.583
1.574
1.442
1.401
1.303
1.322
1.355
0.555
1.355
1.508
84
69.70
Enterprise value₹B
52.61
58.48
63.68
68.21
65.18
76.99
76.61
74.62
81.77
87.55
101.5
6.08%
5.05%
77
22.22
LT debt₹B
119.1
121.5
125.5
132.2
130.2
129.6
140.3
157.9
155.8
166.3
100.3
5.02%
3.28%
62
Revenue
₹92.87B
5.19%
1.00×
Cost of revenue
₹53.26B
5.09%
0.99×
Operating expenses
₹23.48B
5.42%
1.02×
Goodwill & intangibles
17.57%
Spread over hurdle
(11.93%)