50.30
Revenue₹B
59.18
59.14
59.09
58.23
57.41
57.60
57.07
58.46
58.58
57.95
52.92
0.19%
(0.32%)
66
23.24
Revenue growth%
29.54
32.43
35.32
32.79
34.83
35.04
35.61
35.19
37.61
35.54
3.98
35.54
35.11
78
4.01
Gross margin%
23.30
26.27
27.02
27.79
27.27
27.34
25.79
27.84
30.64
29.66
29.81
27.84
27.31
30
12.82
Operating margin%
26.39
29.07
30.39
28.62
27.28
26.53
28.63
30.36
30.27
27.69
23.34
28.63
28.63
80
11.83
Net margin%
6.15
5.80
7.83
9.15
9.77
11.14
13.63
14.42
16.81
16.60
6.45
14.42
10.46
70
21.60
P/E ratio (avg)x
17.92
18.82
17.07
16.07
16.90
18.60
18.06
19.22
20.38
20.82
24.27
19.22
18.33
76
31.91
EV/EBITx
27.96
30.85
29.60
30.15
34.55
38.88
40.99
39.41
44.38
48.04
37.95
40.99
36.71
16
27.20
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.02
4.47
4.14
5.70
2.02
0.40
79
17.43
FCF margin%
15.14
17.91
18.90
16.56
17.76
18.89
18.18
21.17
22.23
25.05
8.17
21.17
18.53
68
1.506
FCF / Net incomex
2.007
2.336
2.220
2.528
2.735
3.225
3.681
3.674
4.306
5.122
1.721
3.681
2.980
78
2.06
ROIC%
15.60
18.07
16.62
19.02
16.39
18.85
19.84
22.29
22.12
19.13
5.20
19.84
18.93
83
15.86
Return on equity%
8.67
5.92
8.27
7.28
5.84
5.46
3.57
5.49
3.17
5.97
24.52
5.46
5.88
75
17.37
Return on assets%
6.64
8.51
9.87
7.14
8.97
11.49
12.52
9.72
8.82
10.97
13.28
10.97
9.35
18
2.80
EPS₹
0.89
0.89
0.92
0.94
1.08
1.24
1.19
1.31
1.47
1.51
2.94
6.94%
6.70%
—
21.23
EPS growth%
25.79
28.69
30.80
29.36
31.39
31.74
31.50
34.43
31.46
29.65
15.20
31.50
31.09
20
3.02
Bookvalue per sh₹
2.00
2.07
1.98
2.16
2.10
1.95
1.74
1.90
1.91
1.93
2.89
(1.68%)
(0.59%)
—
1.90
FCF per share₹
1.48
1.59
1.54
1.74
1.64
1.63
1.64
1.86
1.74
1.95
3.59
3.55%
2.61%
—
3.26
Dividend per sh₹
6.78
8.10
8.43
9.39
10.59
11.16
11.03
11.56
11.40
12.95
2.19
4.11%
8.35%
—
23.26
Div yield (avg)%
10.67
13.56
13.78
12.42
12.01
14.90
13.61
12.29
11.67
8.72
7.67
12.29
12.36
6
25.46
Payout ratio%
21.73
21.35
20.31
22.03
21.54
21.15
22.11
24.05
24.46
27.15
4.14
24.05
21.88
87
3.859
Shares (diluted)B
4.219
3.844
3.843
3.969
4.454
4.133
4.659
4.914
5.053
4.523
3.908
0.31%
0.14%
80
4.49
Buyback yield%
18.91
18.63
17.38
17.96
20.49
22.47
24.25
25.27
23.02
20.33
29.49
23.02
20.41
94
0.838
D/E ratiox
1.432
1.362
1.488
1.416
1.388
1.431
1.229
1.269
1.112
1.194
1.726
1.229
1.375
83
17.08
Enterprise value₹B
15.41
17.55
17.84
19.01
19.38
17.68
17.42
18.20
17.04
18.08
11.62
(1.39%)
1.14%
32
30.43
LT debt₹B
81.20
81.89
88.85
106.2
102.8
110.3
121.2
141.4
139.7
167.1
29.64
10.21%
9.18%
94
Revenue
₹57.95B
(0.32%)
1.00×
Cost of revenue
₹34.31B
(0.43%)
0.99×
Operating expenses
₹9.137B
(0.66%)
0.97×
Goodwill & intangibles
21.25%
Property and equipment
17.87%
Spread over hurdle
70.24%