65.97
Revenue₹B
164.1
176.7
187.3
199.0
214.4
235.0
252.2
270.8
287.6
316.0
70.33
8.07%
7.76%
84
18.90
Revenue growth%
15.89
14.33
15.31
12.87
11.29
12.08
12.89
13.34
11.54
14.49
9.23
12.89
13.12
19
28.24
Gross margin%
18.20
19.83
18.64
18.36
17.77
17.46
15.15
16.77
17.64
15.85
9.25
16.77
17.70
92
3.71
Operating margin%
6.33
5.16
4.87
6.63
9.63
10.65
12.22
11.74
13.64
14.65
4.55
12.22
10.14
50
28.46
Net margin%
17.79
19.11
16.97
18.15
16.17
14.31
13.03
11.23
13.30
14.73
29.05
13.30
15.45
25
25.57
P/E ratio (avg)x
17.01
16.73
17.91
17.80
17.03
16.80
14.71
15.99
16.46
18.00
10.42
16.46
16.91
95
34.96
EV/EBITx
13.33
13.42
11.79
11.55
11.23
10.07
10.03
8.909
8.175
8.737
25.07
8.909
10.65
54
26.29
FCF yield (avg)%
14.43
17.40
18.72
19.90
21.09
20.80
19.97
22.61
19.74
19.28
27.77
19.97
19.82
79
24.48
FCF margin%
12.28
14.73
14.09
14.25
13.84
12.12
14.41
16.66
16.16
13.92
18.27
14.41
14.17
8
1.594
FCF / Net incomex
2.764
3.016
3.622
4.068
3.968
4.694
5.180
6.064
6.493
7.333
0.871
6.064
4.381
73
29.51
ROIC%
20.27
18.53
19.85
19.13
21.65
24.10
22.94
25.41
26.56
25.50
21.25
25.41
22.30
64
22.79
Return on equity%
28.11
27.33
25.23
26.69
24.25
23.26
20.57
17.68
16.17
13.66
3.47
17.68
23.75
38
24.94
Return on assets%
21.57
21.10
19.50
19.13
21.35
24.11
24.85
25.52
27.14
24.63
10.65
24.85
22.84
66
29.92
EPS₹
41.00
42.25
40.94
47.16
54.87
62.80
72.95
76.90
83.16
92.49
32.67
11.01%
9.95%
—
9.16
EPS growth%
10.58
10.19
12.90
11.52
10.05
11.32
13.25
13.30
14.37
15.47
23.25
13.30
12.21
57
7.56
Bookvalue per sh₹
30.99
31.61
33.29
35.44
30.09
29.33
25.86
22.23
22.85
22.36
8.22
(5.76%)
(4.56%)
—
5.38
FCF per share₹
44.23
53.39
54.23
58.82
65.53
63.71
66.26
68.90
66.99
73.90
7.25
2.43%
6.08%
—
39.09
Dividend per sh₹
12.56
13.39
11.66
10.61
11.64
11.65
11.80
11.14
10.71
11.46
14.15
(0.30%)
(2.33%)
—
22.00
Div yield (avg)%
5.70
8.46
10.22
9.03
10.49
8.50
5.62
6.06
7.10
9.62
17.64
7.10
8.48
21
25.85
Payout ratio%
28.82
27.11
26.04
24.57
22.60
22.44
21.42
19.03
21.22
21.92
2.09
21.42
22.52
30
4.011
Shares (diluted)B
2.428
2.142
2.121
2.178
1.992
1.930
2.026
2.041
2.127
1.957
3.937
(0.35%)
(3.36%)
93
9.32
Buyback yield%
16.29
18.83
21.18
21.20
18.32
17.95
19.88
20.66
19.69
21.50
9.98
19.88
19.78
41
1.425
D/E ratiox
1.110
1.229
1.253
1.163
1.162
1.313
1.211
1.218
1.211
1.111
0.762
1.211
1.211
9
146.2
Enterprise value₹B
20.96
20.86
20.24
17.69
16.02
15.64
15.39
14.03
12.21
12.70
122.1
(4.54%)
(6.09%)
76
221.7
LT debt₹B
301.2
289.7
332.6
365.3
405.1
462.0
440.2
492.8
509.6
482.1
72.25
3.54%
5.06%
91
Revenue
₹316.0B
7.76%
1.00×
Cost of revenue
₹180.7B
8.01%
1.02×
Operating expenses
₹74.28B
7.39%
0.97×
Goodwill & intangibles
15.89%
Spread over hurdle
(2.66%)