1.898
Revenue₹B
1.311
1.364
1.422
1.520
1.595
1.708
1.773
1.868
1.954
2.089
1.998
5.55%
4.99%
66
7.60
Revenue growth%
1.98
0.40
0.40
0.40
1.30
1.80
3.41
5.41
4.55
4.97
26.97
4.55
1.89
22
4.50
Gross margin%
1.60
0.40
0.40
0.40
0.40
1.20
0.40
2.26
3.93
6.13
2.41
2.26
0.80
42
11.84
Operating margin%
28.32
26.93
27.34
28.91
29.68
32.13
30.40
28.76
30.84
28.80
23.84
30.40
28.86
82
14.97
Net margin%
25.51
25.78
25.13
28.08
29.51
31.15
30.09
27.10
28.02
26.31
15.42
28.02
27.56
48
30.70
P/E ratio (avg)x
14.38
13.97
12.57
12.52
11.02
10.95
10.58
10.57
9.767
9.134
22.46
10.57
10.99
48
12.76
EV/EBITx
13.97
15.73
14.54
15.62
14.67
13.87
15.95
16.14
16.94
17.61
21.87
16.14
15.68
20
22.24
FCF yield (avg)%
27.06
25.36
23.16
22.31
19.83
22.63
23.37
21.82
21.71
22.21
2.99
22.21
22.47
81
15.61
FCF margin%
21.73
23.95
25.33
27.91
26.29
27.98
25.90
28.14
30.70
31.31
17.09
28.14
27.10
7
1.111
FCF / Net incomex
1.075
1.109
1.186
1.183
1.268
1.396
1.529
1.329
1.290
1.291
1.793
1.329
1.279
17
11.00
ROIC%
6.78
8.47
8.99
9.85
12.14
9.39
7.55
8.15
5.65
5.01
12.95
7.55
8.31
89
5.19
Return on equity%
23.16
24.26
21.87
19.66
17.05
16.14
14.74
15.44
16.35
16.18
26.75
16.14
16.70
51
21.12
Return on assets%
23.61
26.13
28.26
26.07
24.56
22.09
21.72
22.48
23.64
20.88
22.51
22.09
23.62
28
16.88
EPS₹
18.28
15.58
15.00
15.07
15.42
15.81
16.39
17.16
16.37
16.39
17.39
1.23%
(1.79%)
—
12.44
EPS growth%
22.85
23.17
23.38
22.67
23.80
24.65
23.05
25.85
26.92
25.52
23.69
25.52
23.59
90
24.80
Bookvalue per sh₹
24.38
25.62
28.75
28.08
32.48
36.21
33.57
34.70
37.60
41.03
7.15
4.78%
5.59%
—
24.52
FCF per share₹
54.57
57.01
54.57
61.68
65.58
72.10
79.54
90.09
99.27
106.00
24.47
10.08%
8.38%
—
30.16
Dividend per sh₹
43.39
48.91
51.61
53.92
61.39
65.14
77.18
89.01
105.53
102.44
12.51
10.78%
10.62%
—
23.71
Div yield (avg)%
12.61
12.39
12.22
11.51
10.05
7.49
9.85
8.60
9.29
7.39
24.19
8.60
9.95
10
17.89
Payout ratio%
25.94
27.16
29.25
31.98
34.93
35.76
37.05
38.99
38.97
39.20
7.70
38.97
35.35
39
39.94
Shares (diluted)M
32.67
34.22
34.03
30.68
33.13
32.62
32.09
32.95
36.55
32.61
39.92
(0.32%)
(1.20%)
87
29.13
Buyback yield%
12.47
13.56
13.29
15.50
14.33
14.31
13.04
15.48
17.63
14.85
4.81
14.85
14.32
20
0.371
D/E ratiox
1.143
1.070
1.147
1.211
1.282
1.427
1.576
1.767
1.726
1.664
0.295
1.664
1.354
44
0.870
Enterprise value₹B
0.649
0.738
0.732
0.820
0.881
0.907
0.906
0.914
0.975
0.992
1.673
2.40%
4.16%
26
0.524
LT debt₹B
1.573
1.632
1.694
1.949
2.045
2.437
2.787
3.004
3.155
3.175
1.844
9.19%
9.23%
44
Revenue
₹2.089B
4.99%
1.00×
Cost of revenue
₹1.025B
5.14%
1.01×
Operating expenses
₹387.8M
4.76%
0.98×
Spread over hurdle
17.87%