49.87
Revenue₹B
269.8
279.9
289.6
294.0
294.3
296.7
299.1
303.8
315.9
324.3
55.70
1.96%
1.77%
8
27.90
Revenue growth%
27.50
24.91
25.47
27.92
30.50
29.12
30.98
31.33
32.65
34.53
16.96
31.33
29.81
80
3.60
Gross margin%
37.25
34.86
35.69
37.68
35.25
36.70
33.82
32.67
33.09
33.37
25.41
33.37
35.05
32
6.02
Operating margin%
2.39
0.53
2.70
2.98
0.72
0.40
0.40
0.40
0.40
3.17
11.38
0.40
0.63
32
23.34
Net margin%
16.48
15.94
14.73
13.44
16.24
13.74
16.51
14.38
12.43
11.14
18.77
13.74
14.56
94
6.515
P/E ratio (avg)x
22.35
25.13
28.93
28.57
32.78
34.34
36.53
41.91
48.08
50.86
7.775
41.91
33.56
87
7.979
EV/EBITx
9.618
8.553
7.617
8.246
8.960
8.917
9.654
9.466
9.329
8.558
27.65
9.329
8.938
20
8.63
FCF yield (avg)%
17.70
18.80
20.06
21.54
20.92
23.54
21.63
24.19
22.70
25.39
20.96
23.54
21.59
45
24.15
FCF margin%
8.32
11.01
11.55
10.37
13.06
15.56
16.62
14.52
11.60
11.13
22.93
14.52
11.58
23
1.334
FCF / Net incomex
1.724
1.595
1.546
1.345
1.403
1.504
1.427
1.526
1.339
1.254
0.746
1.427
1.465
93
16.35
ROIC%
12.17
13.92
14.54
15.58
14.64
17.25
19.98
22.72
22.72
20.70
11.38
20.70
16.41
75
19.23
Return on equity%
26.26
28.08
27.04
29.33
31.04
31.70
33.39
31.65
29.56
29.11
5.55
31.65
29.45
63
11.00
Return on assets%
25.20
23.16
23.29
22.37
21.57
23.23
22.40
20.36
22.49
20.32
6.04
22.40
22.44
70
40.44
EPS₹
31.91
35.47
41.87
41.82
43.78
49.55
51.60
50.53
47.87
53.84
45.02
4.23%
6.48%
—
13.28
EPS growth%
27.42
27.72
27.17
25.83
24.57
25.67
28.55
25.68
24.59
25.21
10.17
25.67
25.75
37
77.55
Bookvalue per sh₹
106.51
114.84
116.24
128.26
119.28
135.48
150.29
170.02
176.02
195.89
51.49
10.43%
5.82%
—
136.89
FCF per share₹
99.07
99.90
91.03
99.90
106.21
113.92
122.69
110.92
107.30
115.69
64.45
1.72%
1.60%
—
134.99
Dividend per sh₹
31.59
34.10
37.24
36.30
31.19
27.80
26.08
23.89
22.87
23.88
42.60
(5.20%)
(3.65%)
—
14.51
Div yield (avg)%
12.63
14.56
14.11
11.38
8.94
8.03
8.11
8.86
11.52
11.21
11.34
8.86
11.29
90
10.78
Payout ratio%
10.28
12.76
10.27
10.82
8.99
8.37
6.03
6.27
5.70
4.69
22.75
6.03
8.68
45
0.998
Shares (diluted)B
1.267
1.234
1.181
1.260
1.301
1.208
1.217
1.233
1.168
1.077
1.008
(3.71%)
(0.57%)
53
16.07
Buyback yield%
15.63
16.38
18.12
17.42
14.62
16.73
19.15
16.99
16.21
17.14
28.74
16.99
16.86
52
1.736
D/E ratiox
0.309
0.307
0.277
0.277
0.292
0.315
0.299
0.318
0.347
0.334
0.710
0.318
0.308
59
166.8
Enterprise value₹B
75.90
80.64
76.04
79.21
77.96
73.11
76.63
68.42
77.03
85.29
134.2
1.81%
1.40%
95
42.71
LT debt₹B
153.2
170.2
160.7
180.6
193.4
199.7
209.1
193.8
178.2
174.5
95.52
(2.03%)
0.64%
23
Revenue
₹324.3B
1.77%
1.00×
Cost of revenue
₹227.0B
1.77%
1.00×
Operating expenses
₹61.43B
1.79%
1.00×
Goodwill & intangibles
17.26%
Spread over hurdle
(6.28%)