0.116
Revenue₹B
1.713
1.797
1.898
2.033
2.143
2.279
2.384
2.490
2.620
2.722
0.122
4.89%
5.15%
46
26.60
Revenue growth%
9.55
11.27
13.27
10.73
12.05
13.38
12.46
12.04
11.95
12.96
9.72
12.46
12.04
55
23.98
Gross margin%
0.40
1.02
3.00
1.55
0.83
2.59
0.82
1.65
1.51
0.40
26.42
1.51
1.26
71
17.01
Operating margin%
26.98
27.57
28.56
27.10
25.19
24.06
23.64
25.10
26.61
23.74
15.49
24.06
25.90
13
24.22
Net margin%
11.56
13.07
15.85
13.50
11.83
12.82
9.92
11.98
11.65
8.97
24.55
11.65
11.90
80
10.02
P/E ratio (avg)x
33.39
32.63
33.36
32.66
28.82
30.35
25.88
27.82
24.56
23.54
30.38
25.88
29.59
34
12.04
EV/EBITx
21.47
22.66
22.48
24.02
22.70
20.27
21.79
21.69
21.72
20.25
37.60
21.69
21.76
65
2.25
FCF yield (avg)%
33.07
31.00
31.43
30.07
31.48
29.69
29.73
27.65
27.47
28.32
12.45
28.32
29.90
19
22.16
FCF margin%
23.85
21.05
24.04
22.35
20.68
22.17
22.57
25.49
27.66
24.88
2.36
24.88
23.21
81
1.395
FCF / Net incomex
0.516
0.531
0.522
0.501
0.477
0.411
0.446
0.476
0.491
0.446
0.856
0.446
0.484
72
2.44
ROIC%
12.46
14.16
15.03
17.26
18.00
18.49
16.31
15.22
12.60
12.90
14.64
15.22
15.12
81
28.69
Return on equity%
20.03
19.81
19.86
17.21
14.80
13.74
16.42
15.97
16.67
17.63
6.45
16.42
16.94
91
4.61
Return on assets%
2.51
3.21
4.57
6.01
4.74
6.41
5.47
3.54
2.22
0.40
23.97
3.54
4.06
56
2.71
EPS₹
1.72
1.51
1.67
1.52
1.62
1.62
1.52
1.33
1.26
1.26
2.93
(4.88%)
(4.03%)
—
8.23
EPS growth%
17.99
16.56
16.01
15.14
13.26
16.09
18.99
19.23
17.17
20.08
14.09
18.99
16.86
89
2.06
Bookvalue per sh₹
1.90
1.95
2.07
2.32
2.56
2.81
2.69
2.76
3.15
3.55
2.85
6.71%
7.18%
—
3.00
FCF per share₹
1.31
1.37
1.35
1.53
1.53
1.74
1.88
2.23
2.50
2.78
1.03
12.67%
8.93%
—
1.64
Dividend per sh₹
2.18
2.27
2.51
2.70
2.42
2.22
2.10
2.35
2.51
2.84
3.01
3.18%
3.95%
—
12.37
Div yield (avg)%
6.92
7.87
6.58
8.41
9.52
8.50
9.69
9.12
8.77
9.60
11.65
9.12
8.63
94
7.61
Payout ratio%
5.84
8.19
7.93
8.74
11.68
12.27
9.65
8.83
9.69
11.86
3.48
9.69
9.24
63
0.537
Shares (diluted)B
0.805
0.930
1.075
1.279
1.430
1.686
1.855
2.154
2.541
2.844
0.543
14.74%
13.33%
49
5.66
Buyback yield%
26.88
29.73
29.54
29.27
27.95
26.25
28.07
29.76
32.43
29.99
10.65
29.76
29.41
25
1.483
D/E ratiox
1.493
1.647
1.802
1.872
1.953
2.120
2.036
2.201
2.096
2.089
0.152
2.096
1.995
60
2.550
Enterprise value₹B
3.305
3.473
3.953
3.933
4.201
4.415
5.068
5.897
6.181
6.293
0.411
8.42%
7.37%
45
0.684
LT debt₹B
1.190
1.248
1.102
1.155
1.195
1.277
1.221
1.186
1.245
1.306
0.816
1.80%
2.05%
59
Revenue
₹2.722B
5.15%
1.00×
Cost of revenue
₹1.905B
5.15%
1.00×
Operating expenses
₹428.5M
5.37%
1.02×
Spread over hurdle
(3.98%)