70.14
Revenue₹B
95.75
99.95
100.0
100.3
104.0
104.7
109.7
110.4
114.5
118.2
76.58
2.60%
2.41%
26
27.69
Revenue growth%
13.04
13.33
11.35
11.30
11.66
13.67
10.86
13.03
13.28
12.20
19.10
13.03
12.61
8
10.86
Gross margin%
25.24
24.37
23.78
25.38
23.26
24.73
23.56
21.73
20.82
21.23
23.54
21.73
23.67
66
18.54
Operating margin%
17.96
17.25
16.84
18.38
16.29
14.71
15.18
14.43
17.04
19.93
23.08
15.18
16.94
76
19.19
Net margin%
30.81
29.88
32.41
34.45
37.13
35.78
34.57
35.59
37.75
37.59
27.22
35.78
35.08
58
12.16
P/E ratio (avg)x
33.98
36.39
33.49
30.15
29.63
30.23
27.94
24.89
23.42
25.82
37.87
25.82
29.89
19
14.80
EV/EBITx
34.17
36.79
31.98
33.03
34.27
32.77
32.52
33.91
33.74
29.96
26.35
32.77
33.38
31
26.70
FCF yield (avg)%
29.26
28.36
26.60
26.46
24.18
23.43
22.13
24.87
23.33
23.59
8.49
23.43
24.53
38
26.28
FCF margin%
18.44
17.94
18.44
17.69
18.06
19.01
16.26
13.53
13.95
11.72
28.81
13.95
17.81
81
0.394
FCF / Net incomex
1.491
1.689
1.923
1.816
2.008
2.038
1.913
1.997
2.070
1.890
0.249
1.997
1.918
23
5.55
ROIC%
22.41
24.29
24.14
26.47
27.16
26.69
29.66
29.69
32.16
32.02
21.28
29.69
26.93
9
26.80
Return on equity%
1.72
1.56
4.36
2.68
5.03
6.66
4.64
5.13
7.28
5.56
14.82
5.56
4.83
66
11.53
Return on assets%
3.07
1.98
3.61
3.96
1.70
0.93
0.40
2.80
3.62
5.92
13.44
2.80
2.94
29
184.58
EPS₹
75.34
70.79
70.54
66.72
71.26
64.17
56.55
50.39
43.87
40.52
189.89
(10.67%)
(6.90%)
—
7.43
EPS growth%
22.75
20.12
22.95
20.71
19.39
18.26
17.81
15.58
15.78
14.64
3.86
15.78
18.83
39
115.83
Bookvalue per sh₹
218.15
252.15
261.26
295.73
342.19
328.99
316.20
347.89
401.48
395.14
202.30
2.92%
6.95%
—
80.89
FCF per share₹
101.45
113.24
115.33
104.95
108.25
113.98
105.43
103.48
100.89
109.92
131.24
0.31%
1.71%
—
217.37
Dividend per sh₹
103.73
97.30
99.24
95.99
94.26
95.91
103.33
98.49
91.65
92.88
183.38
(0.29%)
(2.48%)
—
3.23
Div yield (avg)%
22.38
25.21
22.95
21.48
18.50
19.13
20.73
22.92
22.59
24.25
6.39
22.59
22.48
11
21.55
Payout ratio%
18.99
20.32
23.26
21.16
18.44
16.07
15.38
12.50
14.74
15.21
29.04
15.21
17.25
85
283.0
Shares (diluted)M
267.0
250.9
253.6
263.3
246.0
212.9
196.0
192.4
180.7
162.3
283.1
(7.98%)
(5.06%)
20
19.89
Buyback yield%
11.68
11.96
11.61
10.55
11.69
10.51
9.14
6.60
3.60
5.13
15.90
6.60
10.53
47
0.236
D/E ratiox
1.065
1.020
1.169
1.347
1.276
1.213
1.185
1.128
1.158
1.335
1.443
1.185
1.177
58
102.5
Enterprise value₹B
120.9
128.9
125.4
121.5
108.5
113.3
100.5
95.72
89.72
86.27
23.98
(4.49%)
(3.37%)
63
23.34
LT debt₹B
121.1
119.0
132.3
138.6
144.1
156.9
154.6
173.9
167.3
187.2
25.00
5.38%
4.36%
92
Revenue
₹118.2B
2.41%
1.00×
Cost of revenue
₹80.14B
2.20%
0.98×
Operating expenses
₹23.65B
3.25%
1.09×
Cash and investments
21.03%
Goodwill & intangibles
17.25%
Spread over hurdle
(3.77%)