7.410
Revenue₹B
13.50
14.37
15.60
16.73
17.82
18.69
19.50
20.62
22.37
23.40
7.903
5.59%
6.36%
53
15.17
Revenue growth%
3.41
4.38
4.26
2.80
0.79
1.46
0.40
1.20
0.40
0.40
11.85
0.40
1.33
61
28.05
Gross margin%
22.32
21.89
20.28
18.86
18.51
18.87
20.70
18.95
17.36
14.44
8.24
18.87
18.91
63
13.03
Operating margin%
13.66
14.20
16.15
18.97
17.04
16.64
17.79
17.90
17.29
14.93
7.25
17.29
16.84
43
28.21
Net margin%
15.94
18.72
18.38
15.66
13.97
11.15
10.49
8.96
8.29
9.88
16.81
9.88
12.56
29
32.70
P/E ratio (avg)x
44.95
50.05
53.31
59.86
63.58
68.22
65.99
77.61
91.99
106.1
16.10
77.61
64.79
23
31.60
EV/EBITx
41.39
46.93
53.76
62.91
62.63
68.87
76.43
84.80
88.00
90.90
26.01
84.80
65.89
78
12.66
FCF yield (avg)%
30.64
31.49
29.15
28.88
27.99
28.30
28.83
28.95
27.42
26.63
29.96
28.30
28.86
41
17.46
FCF margin%
5.37
5.98
8.50
10.88
9.63
7.58
6.98
9.27
9.87
9.53
17.46
9.27
8.88
51
1.196
FCF / Net incomex
2.007
2.395
2.595
2.760
3.040
2.990
2.978
3.363
3.400
3.642
0.639
3.363
2.984
89
20.40
ROIC%
13.70
14.14
13.42
16.39
19.05
18.18
15.81
13.33
12.91
10.64
5.87
13.33
13.92
31
11.18
Return on equity%
28.04
28.01
27.42
26.78
27.46
29.14
31.97
34.27
35.32
32.82
18.71
32.82
28.59
57
16.91
Return on assets%
30.97
30.19
30.13
28.06
26.33
24.68
26.82
29.54
29.12
30.84
29.05
29.12
29.33
58
66.68
EPS₹
102.60
90.71
81.63
89.09
91.32
98.22
100.62
91.25
87.94
79.99
71.52
(2.61%)
(1.97%)
—
22.96
EPS growth%
15.57
13.64
13.96
16.06
15.58
16.00
15.25
14.84
17.59
17.41
6.47
16.00
15.58
48
74.83
Bookvalue per sh₹
134.07
131.40
140.66
149.93
165.41
196.72
204.32
235.24
274.40
275.43
35.51
10.74%
7.68%
—
19.98
FCF per share₹
33.13
35.22
39.27
37.74
38.24
34.37
38.88
40.09
37.87
41.73
143.17
1.76%
1.59%
—
60.65
Dividend per sh₹
76.64
75.71
69.93
65.08
60.83
59.84
59.47
58.00
56.40
56.79
20.22
(1.37%)
(3.23%)
—
15.85
Div yield (avg)%
16.88
15.26
16.88
15.81
12.93
15.34
17.53
20.03
18.43
21.19
26.01
18.43
16.88
55
29.86
Payout ratio%
20.45
21.89
20.05
19.24
21.75
23.48
20.52
20.36
20.80
19.40
22.47
20.52
20.49
28
90.87
Shares (diluted)M
99.10
103.8
116.7
124.9
140.0
154.7
166.4
152.8
167.4
176.7
89.31
4.76%
6.02%
82
11.39
Buyback yield%
0.40
2.45
0.40
0.40
1.75
0.44
0.78
0.40
0.40
1.81
17.56
0.44
0.42
29
0.913
D/E ratiox
2.247
2.492
2.816
3.025
3.267
3.719
3.641
4.108
4.657
4.586
0.693
4.108
3.454
75
2.060
Enterprise value₹B
29.63
29.46
32.45
35.41
34.47
36.86
41.89
44.12
51.91
61.16
19.10
12.15%
7.32%
36
29.07
LT debt₹B
36.77
41.60
45.74
47.96
47.84
57.06
63.83
69.34
73.71
84.43
19.85
12.03%
9.58%
54
Revenue
₹23.40B
6.36%
1.00×
Cost of revenue
₹14.00B
6.10%
0.98×
Operating expenses
₹4.208B
6.99%
1.06×
Property and equipment
18.64%
Spread over hurdle
(6.85%)