57.33
Revenue₹B
29.47
31.42
32.62
33.88
35.83
38.40
41.28
43.41
45.19
47.95
63.78
6.00%
5.64%
54
8.90
Revenue growth%
20.39
21.69
24.52
22.77
24.25
21.73
24.51
21.82
22.98
20.66
24.29
21.82
22.30
85
15.04
Gross margin%
18.16
17.67
20.16
23.12
24.94
24.32
26.79
26.43
28.56
27.06
9.08
26.79
24.63
89
4.26
Operating margin%
29.44
28.03
30.03
30.72
27.83
28.00
30.53
28.73
31.70
33.60
4.26
30.53
29.74
53
24.41
Net margin%
1.12
1.22
2.43
4.67
5.41
7.57
5.35
6.25
5.46
6.35
4.62
6.25
5.38
79
14.43
P/E ratio (avg)x
15.21
17.23
19.05
21.79
19.99
20.96
23.64
22.57
23.32
22.51
6.767
22.57
21.37
23
18.88
EV/EBITx
9.397
10.15
10.10
10.89
12.47
12.77
12.35
13.74
14.75
13.81
35.38
13.74
12.41
54
8.06
FCF yield (avg)%
14.44
15.45
15.39
12.80
10.94
8.64
11.34
9.75
9.40
9.95
24.83
9.75
11.14
54
6.43
FCF margin%
9.34
8.32
8.11
10.50
13.18
11.12
8.26
9.32
8.20
5.57
22.61
8.26
8.82
16
1.072
FCF / Net incomex
0.819
0.829
0.829
0.887
0.935
0.873
0.955
0.983
1.074
1.214
0.716
0.983
0.911
41
5.75
ROIC%
11.08
8.79
10.17
9.52
6.57
5.57
8.06
10.13
11.02
10.96
13.67
10.13
9.83
50
11.09
Return on equity%
23.15
23.49
22.64
25.19
25.51
26.90
28.77
26.85
27.02
28.97
22.64
27.02
26.18
56
14.97
Return on assets%
8.14
10.03
8.93
10.33
7.88
8.23
9.14
6.32
4.68
2.25
28.02
6.32
8.19
86
1.81
EPS₹
4.99
4.45
4.07
3.74
3.69
3.92
4.28
3.71
3.61
3.53
2.02
(0.85%)
(3.36%)
—
28.64
EPS growth%
5.83
8.54
9.28
7.99
6.67
3.69
6.11
7.84
8.60
9.03
9.95
7.84
7.91
78
6.73
Bookvalue per sh₹
1.41
1.44
1.58
1.55
1.59
1.47
1.58
1.65
1.60
1.51
4.43
(1.08%)
0.63%
—
7.31
FCF per share₹
3.89
3.48
3.72
3.27
3.25
3.26
3.02
3.12
3.00
2.76
6.87
(3.19%)
(3.61%)
—
2.47
Dividend per sh₹
4.68
4.97
5.23
5.11
5.04
5.18
4.93
4.83
4.74
4.41
5.06
(2.66%)
(1.67%)
—
19.09
Div yield (avg)%
20.85
18.55
16.18
14.95
14.88
17.16
16.63
14.79
11.90
12.45
29.88
14.79
15.57
75
17.37
Payout ratio%
5.58
6.82
6.41
7.69
8.75
7.46
9.70
10.65
12.50
15.31
5.07
10.65
8.22
47
3.893
Shares (diluted)B
3.889
4.281
4.354
4.029
3.771
4.199
4.688
4.470
5.009
5.171
3.864
6.52%
1.98%
89
10.89
Buyback yield%
5.74
8.49
10.44
9.72
8.20
10.09
11.83
10.81
9.52
10.67
3.49
10.67
9.90
76
0.960
D/E ratiox
3.514
3.863
4.485
4.902
4.927
5.151
5.906
5.897
6.624
7.468
0.193
5.906
5.039
81
29.73
Enterprise value₹B
6.523
6.469
6.888
8.212
8.625
9.043
9.235
9.444
9.365
9.418
11.25
1.77%
4.16%
7
14.02
LT debt₹B
17.05
15.93
14.39
13.92
13.46
12.11
11.86
11.21
10.58
9.936
4.483
(5.90%)
(4.42%)
13
Revenue
₹47.95B
5.64%
1.00×
Cost of revenue
₹21.41B
5.66%
1.00×
Operating expenses
₹10.43B
6.09%
1.04×
Property and equipment
17.01%
Spread over hurdle
10.91%