109.1
Revenue₹B
144.9
154.0
157.9
165.5
169.3
179.9
187.9
199.9
203.1
212.9
111.7
4.70%
4.32%
66
17.56
Revenue growth%
13.10
10.32
11.74
12.69
14.80
12.61
12.08
11.71
9.92
7.02
8.19
11.71
11.91
83
11.51
Gross margin%
5.60
5.88
5.89
6.78
4.51
6.49
8.26
8.53
7.75
6.54
3.75
7.75
6.51
22
16.72
Operating margin%
6.56
7.20
4.36
5.06
7.05
4.55
4.70
5.08
7.91
7.56
26.29
5.08
5.82
58
14.07
Net margin%
22.72
22.13
24.65
21.69
23.59
21.29
22.23
23.98
21.05
21.62
22.17
21.62
22.18
86
31.26
P/E ratio (avg)x
25.46
27.71
28.57
31.30
35.41
41.22
43.69
47.54
51.02
52.50
31.73
47.54
38.31
84
18.56
EV/EBITx
17.18
16.59
17.27
17.80
19.46
19.43
22.01
23.49
23.96
21.82
9.222
22.01
19.44
20
18.04
FCF yield (avg)%
29.09
28.60
31.28
31.64
32.84
34.13
31.41
29.93
32.38
32.13
14.72
32.13
31.52
43
19.34
FCF margin%
19.21
18.85
19.19
17.19
14.64
13.40
15.59
13.13
11.56
8.70
23.42
13.13
15.12
63
0.566
FCF / Net incomex
2.294
2.238
2.340
2.475
2.501
2.461
2.329
2.561
2.993
3.074
1.522
2.561
2.468
73
4.16
ROIC%
12.61
10.97
8.23
10.78
12.52
10.42
11.82
10.16
11.01
12.02
3.52
11.01
10.99
27
23.58
Return on equity%
1.04
0.40
3.36
5.11
2.69
0.40
2.25
0.40
1.82
0.65
28.01
0.65
1.43
79
25.98
Return on assets%
8.78
7.62
8.99
8.29
10.67
10.55
9.55
9.29
10.64
9.74
7.93
9.74
9.42
94
110.83
EPS₹
47.38
50.05
53.52
50.50
52.88
54.75
47.06
44.55
40.59
36.74
117.96
(7.03%)
(3.62%)
—
26.63
EPS growth%
29.55
28.07
26.99
25.08
26.44
24.54
21.70
19.51
16.98
15.67
12.39
19.51
24.81
35
122.17
Bookvalue per sh₹
152.27
151.69
155.30
157.23
155.87
171.72
173.93
189.93
191.84
194.60
66.81
4.54%
3.96%
—
133.75
FCF per share₹
157.35
162.87
164.14
174.05
202.89
226.04
227.69
225.61
257.33
254.46
98.55
4.63%
4.45%
—
96.81
Dividend per sh₹
69.66
65.32
69.76
65.50
58.00
60.13
53.88
54.61
57.58
61.12
95.18
1.05%
(1.24%)
—
4.28
Div yield (avg)%
5.73
6.20
7.16
5.39
5.40
3.75
1.97
4.59
4.97
3.71
14.39
3.75
5.18
34
15.43
Payout ratio%
24.44
21.45
20.60
20.68
21.09
21.04
19.13
18.49
20.29
20.99
20.87
20.29
20.84
25
1.009
Shares (diluted)B
0.931
0.998
0.930
0.940
0.874
0.874
0.814
0.845
0.822
0.910
1.008
0.82%
(0.70%)
87
13.02
Buyback yield%
14.50
12.71
14.27
13.51
10.86
9.94
9.73
10.01
10.41
10.60
25.05
10.01
10.73
8
0.323
D/E ratiox
0.318
0.308
0.299
0.300
0.332
0.299
0.291
0.283
0.302
0.336
0.783
0.299
0.301
9
79.82
Enterprise value₹B
49.74
49.23
51.04
48.19
53.39
53.86
54.07
49.94
46.67
51.85
175.6
(0.58%)
0.74%
65
39.77
LT debt₹B
21.84
24.19
22.35
24.67
27.66
25.37
24.56
23.38
20.71
18.48
38.91
(7.75%)
(1.01%)
67
Revenue
₹212.9B
4.32%
1.00×
Cost of revenue
₹110.8B
4.35%
1.00×
Operating expenses
₹43.75B
5.04%
1.07×
Cash and investments
15.20%