66.28
Revenue₹B
40.95
42.02
42.76
45.09
47.87
49.98
52.64
55.88
57.15
60.15
70.68
4.67%
4.41%
95
13.80
Revenue growth%
8.98
11.56
10.09
9.56
9.81
9.84
9.60
12.24
9.39
9.11
27.44
9.60
9.70
12
22.88
Gross margin%
14.83
15.81
14.78
12.89
10.67
11.25
11.10
13.05
15.30
14.28
16.84
13.05
13.66
76
9.11
Operating margin%
26.72
29.66
30.19
29.80
31.05
32.12
29.25
32.17
29.98
32.54
18.61
32.12
30.09
20
9.49
Net margin%
3.98
4.24
5.90
7.75
10.47
12.62
10.90
10.23
12.35
9.54
6.57
10.90
9.88
13
30.73
P/E ratio (avg)x
52.42
59.95
64.42
64.23
75.25
83.73
81.89
98.35
99.86
112.9
11.55
98.35
78.57
51
12.64
EV/EBITx
9.247
9.790
9.883
10.01
9.298
8.854
9.182
10.12
10.05
10.85
6.362
10.05
9.837
85
29.12
FCF yield (avg)%
16.48
14.32
15.36
15.81
18.31
21.28
22.11
20.43
20.80
18.95
5.41
20.80
18.63
37
20.71
FCF margin%
11.20
14.17
12.57
12.30
11.29
12.92
10.36
9.92
12.45
13.44
4.14
12.45
12.38
80
1.082
FCF / Net incomex
0.863
0.792
0.824
0.806
0.747
0.848
0.854
0.920
0.939
0.997
0.688
0.920
0.851
38
23.38
ROIC%
11.49
12.91
14.17
13.19
14.41
14.73
11.73
14.03
16.72
14.61
28.01
14.61
14.10
52
14.40
Return on equity%
15.90
15.90
18.68
18.75
18.89
20.13
19.82
19.63
16.92
14.64
8.68
19.63
18.71
35
28.42
Return on assets%
9.38
8.35
6.79
5.00
4.21
3.80
6.20
7.29
6.01
8.18
5.53
6.20
6.50
69
68.65
EPS₹
56.48
64.71
61.02
59.09
68.17
78.14
79.50
74.48
75.37
86.93
76.18
4.98%
4.70%
—
25.39
EPS growth%
20.24
19.57
17.75
17.72
18.34
20.22
22.09
21.49
22.40
20.26
11.90
21.49
20.23
54
91.61
Bookvalue per sh₹
61.61
62.40
61.21
60.73
57.06
54.71
58.86
53.58
56.34
61.53
35.95
1.52%
0.62%
—
109.10
FCF per share₹
119.77
127.39
149.65
145.36
160.13
174.88
210.08
240.92
277.85
274.47
57.82
11.38%
9.26%
—
123.96
Dividend per sh₹
111.30
117.60
137.08
148.08
144.28
161.49
163.69
196.10
205.96
209.70
164.09
7.77%
6.49%
—
4.08
Div yield (avg)%
6.97
8.92
11.69
12.40
14.94
16.47
15.40
14.06
14.48
16.83
8.94
15.40
14.27
57
5.99
Payout ratio%
5.31
8.23
6.13
5.04
4.94
2.28
2.38
2.20
5.10
6.16
25.36
2.38
5.07
73
0.402
Shares (diluted)B
0.679
0.774
0.738
0.780
0.805
0.799
0.878
1.016
0.960
1.045
0.411
5.34%
5.58%
41
24.45
Buyback yield%
11.97
13.39
15.69
13.85
14.78
14.31
12.86
10.23
8.94
10.11
9.61
10.23
13.12
28
0.678
D/E ratiox
0.537
0.500
0.535
0.471
0.441
0.424
0.454
0.489
0.430
0.455
1.136
0.454
0.463
42
78.44
Enterprise value₹B
45.49
41.93
42.92
46.70
43.85
42.26
43.26
41.93
39.09
37.54
49.53
(3.06%)
(0.93%)
31
3.287
LT debt₹B
89.38
97.03
89.95
89.14
96.53
90.10
102.5
101.0
103.4
98.82
63.64
0.47%
0.15%
74
Revenue
₹60.15B
4.41%
1.00×
Cost of revenue
₹33.12B
4.62%
1.02×
Operating expenses
₹13.96B
3.93%
0.95×
Cash and investments
19.25%
Goodwill & intangibles
16.91%
Spread over hurdle
(4.40%)