9.663
Revenue₹B
8.397
8.811
9.224
9.353
9.641
9.917
10.06
10.60
10.73
11.00
10.74
2.68%
3.17%
57
9.82
Revenue growth%
9.31
7.67
5.24
2.93
1.71
1.72
0.40
3.25
3.40
1.04
3.43
1.72
3.09
22
28.84
Gross margin%
20.16
21.42
18.74
17.54
17.71
15.18
17.21
14.89
13.69
10.93
13.44
14.89
17.38
69
28.94
Operating margin%
27.85
30.11
32.60
30.68
28.25
25.90
24.36
22.96
23.10
21.07
24.58
23.10
26.87
34
6.07
Net margin%
3.19
2.10
0.40
0.40
0.40
0.55
0.40
2.91
4.55
3.02
10.95
2.91
1.32
88
10.16
P/E ratio (avg)x
27.94
27.24
24.19
26.49
25.99
26.07
23.42
22.82
22.62
23.50
8.437
23.42
25.09
75
19.91
EV/EBITx
9.792
10.23
9.948
10.51
9.350
8.233
8.967
7.641
7.855
7.756
23.06
7.855
9.158
94
27.95
FCF yield (avg)%
15.83
15.26
18.08
18.56
18.68
17.04
16.74
15.62
12.76
13.38
22.96
15.62
16.28
6
12.66
FCF margin%
21.55
21.89
24.16
25.95
25.56
27.59
27.85
29.74
30.68
29.30
15.38
29.30
26.77
28
1.040
FCF / Net incomex
1.523
1.616
1.417
1.307
1.121
1.206
1.166
1.123
1.149
0.996
1.456
1.149
1.186
34
16.35
ROIC%
19.02
21.50
23.61
25.57
26.37
28.09
27.92
26.95
27.90
26.67
24.22
27.90
26.52
24
21.84
Return on equity%
25.68
23.65
23.42
21.68
21.81
23.23
22.29
19.86
18.14
16.68
20.49
19.86
22.05
26
19.91
Return on assets%
13.20
11.05
13.26
14.24
11.87
11.55
9.72
12.26
9.57
11.03
4.08
11.03
11.71
65
2.99
EPS₹
9.35
9.18
8.59
9.61
8.97
8.51
9.38
9.83
9.61
10.00
3.18
2.19%
1.20%
—
26.46
EPS growth%
25.57
23.88
21.99
21.36
18.69
16.47
16.94
14.22
15.05
13.28
19.80
15.05
17.82
41
7.17
Bookvalue per sh₹
4.43
4.86
5.46
5.33
6.26
6.05
6.63
7.86
9.23
9.44
2.78
8.55%
8.97%
—
2.10
FCF per share₹
4.80
4.78
5.02
6.01
6.56
7.66
8.91
10.56
10.33
10.23
5.70
9.29%
9.34%
—
6.93
Dividend per sh₹
7.86
8.68
9.00
9.35
10.39
10.88
12.72
13.23
14.44
15.57
6.75
8.44%
7.29%
—
13.53
Div yield (avg)%
30.78
28.18
25.73
25.29
24.97
26.47
25.15
25.60
25.34
24.59
25.26
25.34
25.47
11
6.70
Payout ratio%
19.93
22.01
22.63
24.48
23.76
26.12
27.23
28.65
28.13
28.43
5.97
28.13
25.30
93
676.4
Shares (diluted)M
593.6
511.8
491.2
486.3
424.1
364.7
308.4
276.0
281.6
268.8
683.5
(8.71%)
(6.94%)
81
24.29
Buyback yield%
0.40
0.40
0.40
0.43
0.40
1.78
1.76
0.40
0.80
0.40
21.56
0.80
0.40
84
1.766
D/E ratiox
2.268
2.253
2.393
2.317
2.512
2.771
2.975
3.467
3.430
3.413
0.201
3.413
2.641
64
12.55
Enterprise value₹B
12.60
13.13
14.18
13.97
16.30
16.28
17.27
19.09
19.23
21.66
2.644
5.85%
5.37%
40
8.789
LT debt₹B
12.02
12.59
13.29
14.23
16.15
16.41
18.81
20.90
23.60
26.38
9.124
10.31%
9.30%
69
Revenue
₹11.00B
3.17%
1.00×
Cost of revenue
₹5.499B
3.32%
1.01×
Operating expenses
₹2.711B
3.30%
1.01×
Return on capital
119.17%
Spread over hurdle
109.45%