157.4
Revenue₹B
110.6
119.7
127.3
137.5
151.0
158.9
169.5
183.4
201.4
216.4
175.8
7.47%
7.66%
22
9.39
Revenue growth%
17.00
14.90
16.37
15.69
17.77
17.49
17.94
16.80
17.63
19.71
8.48
17.63
17.25
70
23.08
Gross margin%
30.91
31.91
31.53
34.39
34.25
35.99
36.19
33.53
34.76
32.19
26.38
34.76
33.89
29
23.23
Operating margin%
5.56
3.16
1.02
0.40
0.82
0.40
1.61
3.67
2.94
2.82
28.38
2.82
2.21
63
13.44
Net margin%
12.75
11.46
8.47
8.03
8.32
10.81
9.26
10.88
11.59
10.10
9.45
10.81
10.45
91
21.01
P/E ratio (avg)x
45.06
47.54
48.86
53.39
54.95
58.85
64.70
69.83
69.37
80.11
7.332
69.37
56.90
17
18.94
EV/EBITx
39.38
45.33
46.11
51.40
55.93
61.23
67.79
73.97
74.50
84.62
25.94
73.97
58.58
68
16.24
FCF yield (avg)%
11.00
9.97
7.50
4.52
7.13
6.97
6.74
7.48
7.21
10.09
4.81
7.21
7.35
78
23.03
FCF margin%
4.59
6.36
4.17
1.38
0.63
0.40
0.40
0.40
2.68
1.03
18.44
0.40
1.21
86
0.997
FCF / Net incomex
0.255
0.235
0.254
0.279
0.295
0.267
0.300
0.306
0.315
0.332
0.337
0.306
0.287
22
16.69
ROIC%
19.53
19.67
16.80
14.38
17.36
14.70
12.44
14.04
16.26
14.31
25.11
14.31
15.48
89
12.56
Return on equity%
33.04
30.14
27.40
29.19
32.16
33.99
35.23
33.72
31.71
29.51
14.75
33.72
31.93
94
29.46
Return on assets%
26.03
25.19
24.60
25.40
27.21
26.96
24.86
22.38
24.19
22.16
18.67
24.19
25.02
80
10.99
EPS₹
17.69
17.39
20.23
21.28
23.32
26.77
27.11
26.86
31.53
37.97
11.57
10.24%
9.89%
—
20.04
EPS growth%
22.26
23.13
21.47
22.00
23.98
24.16
21.66
24.03
23.57
21.46
5.29
23.57
22.70
42
8.71
Bookvalue per sh₹
10.60
10.18
9.75
9.32
9.24
8.96
8.42
7.87
7.54
7.76
15.30
(3.41%)
(4.27%)
—
14.43
FCF per share₹
24.28
26.44
29.54
30.41
33.38
37.64
36.71
41.31
44.15
43.00
6.44
5.20%
7.21%
—
13.29
Dividend per sh₹
21.84
25.32
26.06
27.13
31.70
34.54
36.97
37.67
42.06
49.22
13.63
9.20%
9.08%
—
13.35
Div yield (avg)%
11.49
12.01
9.32
11.37
11.17
9.15
10.15
10.04
8.60
7.86
7.20
9.15
10.09
61
16.44
Payout ratio%
29.38
27.65
29.54
29.95
31.88
30.79
31.51
30.74
27.79
27.06
22.50
30.74
29.75
86
4.032
Shares (diluted)B
7.246
7.157
8.487
8.644
10.15
10.28
11.78
13.56
14.75
15.60
4.193
8.99%
9.63%
49
10.97
Buyback yield%
22.86
24.83
23.94
23.19
20.79
23.64
21.19
18.37
18.72
19.66
4.79
19.66
22.02
20
0.767
D/E ratiox
0.945
0.929
0.873
0.777
0.707
0.771
0.799
0.758
0.773
0.841
0.912
0.773
0.788
48
110.2
Enterprise value₹B
88.99
85.52
83.40
84.91
81.88
69.67
68.97
68.40
58.40
55.50
126.1
(7.48%)
(5.51%)
19
7.585
LT debt₹B
115.3
137.1
145.4
171.1
193.9
213.3
211.9
248.2
290.8
330.5
82.36
11.26%
10.99%
65
Revenue
₹216.4B
7.66%
1.00×
Cost of revenue
₹92.87B
7.82%
1.02×
Operating expenses
₹48.53B
7.04%
0.94×
Property and equipment
16.96%
Spread over hurdle
48.39%