142.4
Revenue₹B
185.3
200.3
219.3
235.7
248.9
272.2
285.2
301.8
325.8
348.3
151.6
6.95%
7.15%
46
23.32
Revenue growth%
26.33
25.42
23.69
22.02
21.82
19.94
19.15
22.08
24.75
26.10
19.84
22.08
22.88
18
13.67
Gross margin%
34.55
33.82
33.87
32.25
29.56
28.96
27.91
26.91
25.43
23.66
8.71
26.91
29.26
51
6.04
Operating margin%
4.56
3.61
2.17
4.76
3.38
2.71
3.62
0.93
3.88
5.59
16.21
3.62
3.62
94
29.91
Net margin%
15.90
13.48
15.42
14.32
11.91
13.76
16.04
16.71
16.84
19.59
23.47
16.71
15.66
48
23.97
P/E ratio (avg)x
31.58
33.11
35.52
35.82
42.03
44.11
48.86
53.80
60.15
71.47
19.38
53.80
43.07
68
30.22
EV/EBITx
30.28
34.65
34.27
37.70
44.43
45.57
51.15
59.34
57.00
63.07
20.47
57.00
45.00
35
24.92
FCF yield (avg)%
25.95
23.65
25.75
28.01
27.36
27.94
26.92
29.89
27.50
24.96
15.23
27.50
27.14
22
11.00
FCF margin%
3.82
3.36
0.98
0.40
0.89
0.91
0.40
2.23
0.40
2.50
18.58
0.91
0.94
64
0.708
FCF / Net incomex
0.833
0.761
0.789
0.789
0.740
0.829
0.932
0.854
0.865
0.794
1.754
0.854
0.812
35
11.90
ROIC%
24.58
23.73
21.66
20.35
19.26
17.55
19.96
19.79
20.65
22.40
25.66
19.96
20.50
64
6.66
Return on equity%
5.06
3.97
6.26
4.35
3.70
6.02
5.89
8.81
11.50
9.93
12.58
8.81
5.95
68
19.28
Return on assets%
21.68
21.60
23.27
22.84
22.74
22.07
19.21
20.10
20.49
22.26
11.00
20.49
21.88
14
29.22
EPS₹
33.10
36.46
38.53
34.12
33.29
31.76
28.33
31.24
34.80
37.73
31.18
2.54%
0.77%
—
3.42
EPS growth%
10.94
9.75
9.12
10.14
8.17
8.44
9.20
7.23
4.34
2.19
3.17
7.23
8.78
5
61.49
Bookvalue per sh₹
89.16
91.15
107.58
121.05
143.98
162.02
191.75
209.66
244.18
241.07
48.82
10.86%
12.01%
—
67.60
FCF per share₹
88.70
89.40
92.98
108.13
110.40
131.06
133.70
131.27
132.08
146.82
59.76
5.87%
4.79%
—
29.92
Dividend per sh₹
40.93
38.75
38.08
40.65
39.16
41.88
42.24
41.39
42.65
44.53
64.24
2.60%
(0.55%)
—
3.24
Div yield (avg)%
24.57
22.12
22.34
22.46
21.71
19.01
18.81
21.05
22.42
21.39
27.13
21.05
21.91
27
7.54
Payout ratio%
7.40
6.37
7.96
10.74
7.75
6.70
9.43
7.84
8.52
9.12
23.74
8.52
7.90
27
2.011
Shares (diluted)B
2.672
2.695
2.951
3.320
3.807
3.892
3.774
4.337
4.281
3.988
2.048
0.93%
4.24%
37
13.15
Buyback yield%
5.05
5.38
2.55
1.28
0.40
3.13
5.16
6.59
4.54
7.29
24.54
5.16
4.80
24
1.656
D/E ratiox
1.190
1.214
1.168
1.316
1.327
1.440
1.307
1.262
1.303
1.193
1.380
1.303
1.283
10
322.3
Enterprise value₹B
41.98
42.61
50.30
59.65
57.72
56.18
62.94
71.69
73.11
81.28
272.1
7.09%
6.97%
65
46.99
LT debt₹B
286.3
301.1
335.9
351.7
414.7
484.1
540.4
578.5
627.7
625.5
223.1
8.57%
9.21%
24
Revenue
₹348.3B
7.15%
1.00×
Cost of revenue
₹152.6B
6.97%
0.98×
Operating expenses
₹77.19B
7.37%
1.02×
Property and equipment
17.39%