29.53
Revenue₹B
21.30
22.18
23.08
24.40
26.18
27.12
28.05
29.12
31.13
33.02
32.33
4.75%
5.24%
9
5.88
Revenue growth%
6.13
8.99
7.11
5.61
8.41
9.94
12.32
13.55
12.50
14.74
10.92
12.50
9.47
48
23.00
Gross margin%
2.67
0.92
0.40
0.40
0.40
2.59
4.62
5.76
5.28
2.68
10.03
4.62
2.63
12
8.14
Operating margin%
13.45
14.99
14.51
12.83
14.41
12.21
13.44
13.32
11.72
13.42
10.43
13.32
13.43
64
5.14
Net margin%
8.87
10.87
12.46
13.20
10.89
10.78
7.82
7.29
8.12
10.41
28.96
8.12
10.60
65
12.86
P/E ratio (avg)x
9.527
8.371
9.054
10.03
9.294
9.081
8.868
9.707
9.254
9.751
11.69
9.254
9.274
26
28.34
EV/EBITx
23.33
21.08
18.55
18.13
19.59
16.96
15.50
13.63
11.96
11.86
24.23
13.63
17.54
47
19.42
FCF yield (avg)%
6.65
5.29
7.85
5.46
6.30
7.02
5.28
5.49
8.10
9.46
24.35
7.02
6.48
59
25.78
FCF margin%
21.94
19.24
16.27
18.66
21.24
18.96
20.01
19.72
17.64
20.11
20.19
19.72
19.48
59
0.355
FCF / Net incomex
1.558
1.624
1.696
1.886
1.880
1.903
2.294
2.761
2.904
3.232
0.844
2.761
1.895
92
26.12
ROIC%
2.12
1.99
3.62
4.76
4.48
2.28
3.92
2.70
5.61
5.68
7.00
3.92
3.77
83
4.13
Return on equity%
9.06
10.99
9.84
11.26
11.52
10.35
12.95
11.68
14.20
16.69
27.49
12.95
11.39
60
4.88
Return on assets%
13.59
15.00
16.49
13.80
13.20
10.32
7.71
7.36
7.79
5.00
3.26
7.71
11.76
9
2.89
EPS₹
4.31
5.14
5.39
5.32
5.63
5.76
5.96
6.24
6.23
6.94
3.02
4.28%
5.84%
—
13.87
EPS growth%
8.59
9.28
7.76
7.87
6.55
4.67
3.43
5.62
3.38
4.50
17.09
4.50
6.08
16
2.73
Bookvalue per sh₹
0.96
0.87
0.88
0.99
0.93
1.02
0.96
0.89
0.91
0.94
1.84
0.31%
0.69%
—
2.16
FCF per share₹
2.52
2.45
2.30
2.58
2.86
2.81
2.93
3.13
3.14
3.26
3.33
2.67%
3.51%
—
3.33
Dividend per sh₹
1.59
1.58
1.73
1.95
2.21
2.12
2.03
2.14
2.00
2.18
0.95
(0.29%)
3.17%
—
18.75
Div yield (avg)%
16.78
15.93
18.59
16.45
16.34
16.48
13.78
11.49
14.45
12.30
28.01
13.78
16.13
66
5.47
Payout ratio%
6.88
3.94
6.61
6.30
7.55
8.30
8.74
7.00
9.39
9.79
16.48
8.74
7.27
85
3.927
Shares (diluted)B
4.566
4.821
5.027
5.081
4.690
4.417
5.066
5.278
5.922
5.476
4.011
3.15%
1.36%
37
10.36
Buyback yield%
12.05
12.43
11.76
14.69
12.54
10.40
10.98
8.30
6.83
5.11
28.46
8.30
11.37
41
0.223
D/E ratiox
0.861
0.973
1.053
1.082
1.075
1.263
1.353
1.476
1.612
1.778
0.453
1.476
1.173
21
29.23
Enterprise value₹B
48.92
50.04
51.65
46.75
52.70
50.58
52.70
57.22
64.60
64.08
4.184
3.99%
3.39%
78
27.87
LT debt₹B
26.64
25.96
27.90
26.81
25.84
25.11
28.01
27.85
27.90
28.42
2.111
1.92%
0.11%
58
Revenue
₹33.02B
5.24%
1.00×
Cost of revenue
₹15.58B
5.17%
0.99×
Operating expenses
₹6.946B
5.24%
1.00×
Property and equipment
15.25%
Spread over hurdle
(8.96%)