0.533
Revenue₹B
0.903
0.940
0.998
1.039
1.066
1.123
1.171
1.190
1.219
1.239
0.591
3.05%
3.66%
92
17.18
Revenue growth%
0.40
0.40
2.89
4.86
6.31
6.49
5.76
6.22
4.53
3.94
16.06
5.76
4.70
49
11.71
Gross margin%
26.84
25.30
24.35
22.58
20.56
20.69
17.86
19.29
18.53
18.32
22.68
18.53
20.62
71
24.86
Operating margin%
19.28
17.97
18.16
15.17
13.45
13.74
14.87
14.29
14.25
11.51
29.57
14.25
14.58
77
13.40
Net margin%
26.05
24.43
22.52
25.24
27.74
29.17
27.95
24.96
23.66
26.39
17.45
26.39
25.64
32
10.87
P/E ratio (avg)x
19.95
19.07
20.91
22.52
23.15
20.52
18.81
18.80
16.92
14.95
31.38
18.80
19.51
16
7.121
EV/EBITx
30.81
32.88
29.99
29.65
32.17
33.51
29.97
31.87
33.19
33.65
22.58
33.19
32.02
12
8.57
FCF yield (avg)%
25.25
25.51
28.37
28.12
27.68
24.95
24.74
22.50
20.49
20.98
10.57
22.50
25.10
68
16.50
FCF margin%
18.00
19.14
21.72
19.57
21.48
24.45
27.09
25.98
28.48
28.72
13.75
27.09
23.08
68
0.970
FCF / Net incomex
0.381
0.409
0.377
0.370
0.360
0.305
0.315
0.274
0.236
0.214
1.172
0.274
0.337
65
28.18
ROIC%
29.55
32.07
31.00
29.45
30.60
28.14
30.94
30.45
31.63
32.19
8.20
30.94
30.77
49
16.87
Return on equity%
19.42
20.22
19.27
20.51
17.76
15.81
16.00
17.09
17.53
20.42
25.15
17.09
18.52
43
13.17
Return on assets%
27.72
28.52
30.61
27.67
25.11
24.02
23.54
24.80
24.52
25.96
23.05
24.52
25.53
70
35.16
EPS₹
9.98
9.68
9.18
9.72
10.70
10.29
9.39
9.59
9.58
9.95
37.98
(1.44%)
(0.96%)
—
7.08
EPS growth%
24.03
26.21
26.68
28.20
29.60
27.43
24.56
22.79
20.66
18.43
27.58
22.79
25.38
44
26.04
Bookvalue per sh₹
96.03
108.02
107.99
113.12
129.25
130.46
125.53
126.91
126.43
128.19
24.81
(0.16%)
4.01%
—
39.90
FCF per share₹
51.70
46.33
44.54
40.33
44.17
44.58
46.01
43.96
44.59
45.21
47.48
0.47%
(0.32%)
—
7.85
Dividend per sh₹
43.25
43.31
43.02
46.23
49.53
52.30
48.95
48.54
51.48
49.19
30.12
(0.14%)
(0.10%)
—
29.44
Div yield (avg)%
13.05
13.80
15.56
15.70
17.78
16.54
18.10
19.01
17.64
20.22
12.96
18.10
17.09
55
25.46
Payout ratio%
26.80
25.62
22.99
21.73
24.49
25.50
23.65
20.91
18.87
16.89
28.84
20.91
23.32
11
9.721
Shares (diluted)M
13.05
14.75
16.46
16.46
19.29
21.15
21.66
20.70
20.66
23.84
10.06
4.32%
7.25%
19
20.13
Buyback yield%
20.90
21.95
24.27
27.18
30.11
31.34
29.87
28.04
28.95
30.52
7.10
29.87
28.50
82
0.895
D/E ratiox
0.534
0.581
0.623
0.689
0.729
0.681
0.678
0.769
0.883
0.841
0.399
0.769
0.685
42
278.4
Enterprise value₹M
295.8
286.2
283.8
276.1
267.9
249.2
244.7
252.3
264.2
287.7
56.91
1.44%
0.37%
23
0.414
LT debt₹B
0.084
0.085
0.086
0.083
0.090
0.098
0.089
0.089
0.096
0.093
1.135
0.78%
(0.10%)
93
Revenue
₹1.239B
3.66%
1.00×
Cost of revenue
₹867.5M
3.66%
1.00×
Operating expenses
₹223.2M
2.77%
0.92×
Goodwill & intangibles
16.39%
Spread over hurdle
(4.91%)