330.2
Revenue₹B
294.3
315.2
331.0
345.4
363.0
380.7
405.2
438.8
463.7
498.7
349.5
6.56%
6.01%
64
5.08
Revenue growth%
9.13
10.65
13.55
11.73
9.81
12.31
14.74
17.05
16.85
15.54
27.87
15.54
12.93
62
26.77
Gross margin%
22.49
20.80
21.76
19.06
20.67
23.10
23.77
26.16
28.27
29.74
27.08
26.16
22.79
30
15.83
Operating margin%
21.28
23.25
21.56
21.86
23.58
25.65
28.36
29.67
28.92
31.04
4.81
28.92
24.61
70
4.29
Net margin%
9.33
8.05
10.08
12.74
11.03
13.52
13.82
10.88
13.69
13.86
12.83
13.69
11.88
25
6.926
P/E ratio (avg)x
10.50
11.92
12.65
15.07
14.64
14.12
13.98
15.03
15.52
17.56
24.58
15.03
14.38
24
8.121
EV/EBITx
40.30
40.61
36.08
35.66
33.69
29.80
29.87
26.38
26.76
27.97
16.47
27.97
31.78
82
23.21
FCF yield (avg)%
7.82
7.63
6.35
4.46
1.62
1.60
1.58
0.50
0.40
0.40
15.66
0.50
1.61
47
9.92
FCF margin%
28.00
26.08
23.79
20.91
22.86
21.73
19.06
18.79
21.57
21.55
12.36
21.55
21.65
53
0.868
FCF / Net incomex
0.960
0.873
0.814
0.798
0.890
0.848
0.845
0.829
0.919
0.904
0.895
0.848
0.861
41
4.73
ROIC%
23.36
21.92
22.47
23.22
21.21
21.57
22.43
20.54
19.13
18.59
9.34
20.54
21.75
45
24.52
Return on equity%
2.67
0.60
2.60
3.17
4.88
7.65
7.65
8.93
7.53
6.90
3.06
7.65
5.89
41
14.22
Return on assets%
2.39
1.04
0.72
3.46
4.58
6.98
7.74
9.44
10.03
10.16
12.22
9.44
5.78
15
42.95
EPS₹
34.71
33.61
29.88
31.53
31.22
30.85
28.59
27.25
29.20
29.55
44.46
(1.09%)
(1.63%)
—
3.67
EPS growth%
9.10
8.72
10.26
11.25
12.75
13.34
11.45
9.36
8.46
8.59
22.40
9.36
9.81
85
94.55
Bookvalue per sh₹
67.12
61.30
68.73
68.27
73.72
74.79
74.81
68.18
68.66
74.80
15.32
0.29%
1.94%
—
54.96
FCF per share₹
44.96
48.85
41.95
43.04
45.60
42.99
37.76
39.29
36.03
30.86
51.81
(7.51%)
(3.35%)
—
16.88
Dividend per sh₹
24.05
22.72
25.24
26.03
26.04
25.41
24.04
24.35
25.45
22.49
66.74
(2.89%)
(0.84%)
—
14.56
Div yield (avg)%
16.62
13.82
11.21
9.64
11.35
12.90
14.54
13.35
15.49
15.41
16.88
14.54
13.59
52
25.44
Payout ratio%
9.35
8.26
8.85
11.24
9.06
8.96
11.90
13.99
12.59
13.42
21.66
12.59
10.29
70
3.590
Shares (diluted)B
3.935
4.252
4.705
4.412
4.029
3.941
3.512
3.168
2.992
3.088
3.637
(5.18%)
(2.50%)
76
27.22
Buyback yield%
20.86
23.55
20.69
19.66
20.35
22.70
21.52
20.26
17.44
20.34
17.42
20.34
20.52
6
0.956
D/E ratiox
0.733
0.786
0.756
0.807
0.840
0.833
0.817
0.902
0.976
0.953
0.346
0.902
0.825
46
351.5
Enterprise value₹B
289.6
330.8
333.7
352.9
380.4
400.3
439.6
429.3
448.1
438.3
125.2
2.88%
4.88%
24
285.5
LT debt₹B
339.4
373.4
364.1
356.4
385.5
417.7
423.4
386.4
394.3
380.1
67.92
(0.28%)
1.51%
45
Revenue
₹498.7B
6.01%
1.00×
Cost of revenue
₹349.1B
6.01%
1.00×
Operating expenses
₹102.5B
6.14%
1.01×
Spread over hurdle
(1.69%)