210.9
Revenue₹B
265.0
283.8
300.6
320.7
346.7
368.0
400.1
417.7
437.4
458.8
223.8
5.77%
6.43%
6
7.84
Revenue growth%
21.13
24.08
25.58
25.25
26.19
24.29
25.27
23.94
24.17
22.00
4.37
24.17
24.23
8
29.78
Gross margin%
15.82
17.99
16.16
14.99
13.98
13.42
14.60
13.66
12.79
11.51
3.28
13.42
14.29
69
25.64
Operating margin%
25.29
25.08
22.70
21.02
19.09
19.94
21.49
20.08
20.11
20.25
29.90
20.11
20.64
45
10.64
Net margin%
28.79
29.39
29.57
28.58
28.41
30.22
30.63
31.64
33.96
35.83
5.46
31.64
29.89
12
22.28
P/E ratio (avg)x
26.58
25.45
24.18
25.12
22.98
23.52
25.84
27.77
29.01
29.00
10.87
27.77
25.64
42
13.48
EV/EBITx
21.74
20.78
23.62
24.35
26.13
29.18
28.06
31.64
35.73
37.26
13.81
31.64
27.10
40
13.43
FCF yield (avg)%
4.28
6.96
7.48
5.80
3.41
3.97
1.05
0.40
0.40
0.40
5.30
0.40
3.69
92
20.70
FCF margin%
16.71
18.84
19.11
21.23
22.12
22.64
24.35
24.20
21.70
19.74
24.41
22.64
21.46
54
1.187
FCF / Net incomex
0.337
0.372
0.336
0.339
0.317
0.309
0.295
0.314
0.284
0.276
1.276
0.295
0.315
38
18.74
ROIC%
31.17
28.33
27.82
27.60
26.29
24.47
22.86
21.31
19.63
16.82
8.51
21.31
25.38
21
3.61
Return on equity%
26.58
26.32
28.19
26.17
26.79
25.52
25.90
23.51
22.24
23.77
3.91
23.77
26.04
13
24.43
Return on assets%
13.08
10.69
11.25
12.82
15.36
14.30
11.98
10.18
9.32
10.47
8.08
10.47
11.62
9
31.71
EPS₹
22.01
24.30
26.86
27.35
31.52
33.42
38.49
38.29
43.07
48.00
34.35
8.77%
8.49%
—
15.51
EPS growth%
15.11
12.93
10.46
11.57
11.67
10.95
9.68
9.04
11.89
12.88
28.76
10.95
11.62
91
33.45
Bookvalue per sh₹
6.20
6.51
6.60
6.41
6.49
5.73
5.91
6.26
5.74
5.38
18.27
(3.68%)
(0.72%)
—
26.91
FCF per share₹
13.48
15.59
17.89
19.33
22.80
24.29
26.32
27.98
32.98
39.58
32.63
11.67%
13.15%
—
17.13
Dividend per sh₹
26.66
27.91
29.25
31.51
32.82
34.25
34.37
38.76
40.77
38.35
30.94
3.16%
4.05%
—
16.42
Div yield (avg)%
0.87
0.40
0.40
1.98
3.96
4.47
1.79
2.53
4.60
4.02
17.80
4.02
2.25
85
26.92
Payout ratio%
19.13
19.94
22.88
23.22
25.62
25.09
23.62
24.33
21.77
19.07
13.19
23.62
23.05
32
4.219
Shares (diluted)B
4.454
5.125
5.793
6.115
6.551
6.228
6.826
7.852
7.605
7.330
4.281
2.27%
4.34%
95
19.22
Buyback yield%
11.50
10.04
11.87
9.42
9.02
11.69
9.11
11.38
13.65
15.58
6.03
11.69
11.44
10
1.226
D/E ratiox
0.403
0.412
0.391
0.401
0.419
0.388
0.380
0.355
0.352
0.342
0.534
0.355
0.390
59
321.0
Enterprise value₹B
364.2
394.4
410.0
452.8
476.3
447.7
458.4
503.6
454.2
446.9
291.7
(1.27%)
0.77%
11
342.3
LT debt₹B
97.81
88.16
96.72
105.3
110.1
115.6
104.8
97.64
108.5
106.4
354.6
(0.67%)
0.92%
85
Revenue
₹458.8B
6.43%
1.00×
Cost of revenue
₹219.6B
7.21%
1.07×
Operating expenses
₹84.77B
5.53%
0.92×
Cash and investments
18.07%
Spread over hurdle
37.18%