13.19
Revenue₹B
11.81
12.56
13.72
14.53
16.01
17.05
18.55
19.71
21.22
22.97
14.64
7.49%
7.74%
75
21.56
Revenue growth%
3.49
2.56
4.19
2.22
5.04
4.76
6.12
7.72
9.40
8.07
2.13
7.72
4.90
56
7.00
Gross margin%
5.63
4.90
5.44
4.96
7.88
8.87
8.32
7.05
4.89
5.40
15.76
7.05
5.53
43
12.34
Operating margin%
4.83
5.53
4.96
6.10
6.23
4.19
6.15
8.35
7.51
5.91
26.17
6.15
6.01
91
8.76
Net margin%
13.62
15.14
15.37
16.59
14.90
13.16
13.88
13.71
12.36
14.29
5.24
13.71
14.09
63
16.07
P/E ratio (avg)x
44.96
48.45
46.13
51.23
54.86
61.78
59.78
58.36
54.73
57.40
22.56
58.36
54.80
39
17.53
EV/EBITx
40.38
36.19
39.28
41.68
42.71
45.13
48.64
44.00
42.17
44.28
36.99
44.28
42.44
58
25.54
FCF yield (avg)%
5.98
8.00
6.68
5.87
8.46
9.47
11.36
11.18
10.39
10.05
28.35
10.39
8.97
84
15.46
FCF margin%
8.86
7.31
6.59
9.51
8.62
10.92
13.29
13.98
14.06
16.81
12.86
13.98
10.22
36
0.891
FCF / Net incomex
0.322
0.291
0.296
0.322
0.349
0.375
0.342
0.370
0.336
0.361
1.561
0.361
0.339
27
17.99
ROIC%
25.72
24.81
23.09
25.05
26.52
25.01
26.01
26.44
29.38
28.30
15.74
26.44
25.87
46
12.27
Return on equity%
4.98
5.31
7.50
6.19
3.88
3.67
6.35
7.10
6.76
8.67
9.94
6.76
6.27
58
7.74
Return on assets%
24.82
24.60
27.00
29.31
29.43
31.92
29.44
27.40
25.15
23.84
4.62
27.40
27.20
54
1.67
EPS₹
1.62
1.48
1.27
1.34
1.33
1.31
1.15
1.22
1.08
1.05
1.87
(4.54%)
(4.92%)
—
29.45
EPS growth%
19.28
17.03
15.01
15.97
14.89
17.15
17.85
16.12
18.00
15.32
25.46
17.15
16.58
26
4.42
Bookvalue per sh₹
6.76
7.30
8.39
9.40
9.57
9.34
10.53
11.66
12.84
13.06
9.43
6.42%
8.18%
—
9.92
FCF per share₹
2.29
2.32
2.48
2.69
3.09
3.54
4.16
4.87
5.02
5.62
5.71
12.72%
9.73%
—
9.56
Dividend per sh₹
11.04
12.49
14.77
17.44
17.27
20.75
21.35
21.95
22.92
25.56
10.29
8.15%
9.84%
—
17.58
Div yield (avg)%
18.89
19.90
22.10
22.66
21.85
23.34
22.27
20.68
21.91
23.01
26.28
22.27
22.00
37
4.61
Payout ratio%
9.69
9.50
9.30
7.59
7.37
4.91
5.68
6.17
5.88
7.20
11.88
5.88
7.28
46
1.213
Shares (diluted)B
1.302
1.368
1.359
1.517
1.634
1.608
1.583
1.603
1.643
1.676
1.244
0.51%
2.08%
80
9.57
Buyback yield%
25.09
23.81
21.96
24.92
23.69
25.82
27.07
24.59
26.43
25.94
12.01
25.94
25.01
44
0.965
D/E ratiox
1.177
1.212
1.380
1.542
1.635
1.829
1.814
2.112
2.370
2.657
0.682
2.112
1.724
26
18.43
Enterprise value₹B
14.62
14.89
14.46
14.99
14.94
15.46
13.64
12.32
11.52
11.12
18.27
(5.73%)
(2.83%)
78
18.16
LT debt₹B
10.59
9.759
10.41
11.12
10.49
10.65
9.557
8.412
9.112
7.956
0.898
(5.38%)
(4.17%)
89
Revenue
₹22.97B
7.74%
1.00×
Cost of revenue
₹13.88B
7.89%
1.01×
Operating expenses
₹5.259B
7.50%
0.98×
Goodwill & intangibles
17.56%
Cash and investments
15.89%
Spread over hurdle
(2.40%)