3.173
Revenue₹B
40.81
41.95
42.30
43.88
44.05
45.80
48.07
48.72
50.00
51.88
3.254
3.33%
2.89%
56
21.11
Revenue growth%
13.12
15.74
15.24
15.24
15.64
13.74
12.78
11.42
9.09
10.31
11.21
11.42
13.43
69
3.73
Gross margin%
15.51
17.09
17.48
19.05
16.65
19.58
19.53
21.55
21.37
21.08
10.93
21.08
19.29
27
19.74
Operating margin%
20.35
20.65
19.20
16.90
14.16
12.06
15.05
14.76
12.45
11.92
6.21
12.45
14.90
78
29.38
Net margin%
36.81
36.28
36.48
36.74
39.40
38.50
39.17
36.81
35.07
34.15
26.88
36.81
36.77
32
8.684
P/E ratio (avg)x
39.83
43.15
43.35
46.51
46.79
47.23
51.13
53.32
57.61
56.12
6.094
53.32
47.01
71
17.31
EV/EBITx
61.34
70.92
83.35
92.73
100.9
99.12
102.1
100.2
110.8
123.8
16.32
102.1
99.65
66
19.93
FCF yield (avg)%
6.28
7.39
7.60
7.58
6.56
8.00
8.63
5.81
7.91
10.59
29.93
8.00
7.59
16
8.77
FCF margin%
6.41
5.04
3.87
6.61
5.08
4.98
6.57
6.58
5.91
7.10
10.59
6.57
6.16
93
1.103
FCF / Net incomex
1.622
1.766
1.839
1.814
2.052
2.236
2.519
2.452
2.403
2.858
0.892
2.452
2.144
67
9.17
ROIC%
2.38
0.40
0.40
3.16
5.99
6.50
4.49
5.88
8.05
9.73
23.76
6.50
5.18
30
14.22
Return on equity%
10.56
11.68
11.12
11.04
10.13
9.00
8.09
9.70
7.90
9.75
24.61
9.00
9.94
88
27.30
Return on assets%
22.46
20.54
20.91
23.84
25.69
27.49
28.67
28.58
27.74
29.96
25.55
28.58
26.59
38
24.35
EPS₹
83.01
85.47
96.15
97.66
99.98
97.65
96.94
114.13
130.10
141.00
25.88
7.12%
6.60%
—
6.77
EPS growth%
29.77
32.04
31.96
34.12
35.67
37.09
39.09
41.56
42.65
44.85
3.21
41.56
36.38
71
10.73
Bookvalue per sh₹
42.76
44.82
39.59
37.25
33.01
33.55
36.17
33.76
33.05
34.46
33.04
0.86%
(2.86%)
—
28.28
FCF per share₹
48.85
57.74
54.77
58.50
56.71
67.24
72.11
74.81
73.97
81.91
51.28
7.63%
6.21%
—
48.40
Dividend per sh₹
54.45
58.81
59.14
55.85
53.32
54.38
54.73
49.68
48.07
51.51
35.23
(0.69%)
(1.00%)
—
12.89
Div yield (avg)%
17.61
19.90
18.83
20.32
19.89
20.32
23.22
21.80
23.21
21.74
6.00
21.80
20.32
73
22.37
Payout ratio%
6.49
7.08
6.70
5.37
7.73
5.03
2.96
3.03
3.55
4.10
5.14
3.55
5.20
93
0.699
Shares (diluted)B
0.827
0.898
0.853
0.875
0.972
0.967
1.009
0.941
0.881
0.969
0.686
(0.06%)
2.96%
35
14.00
Buyback yield%
7.99
7.10
5.22
5.03
5.16
3.86
2.96
1.23
0.40
2.15
27.01
2.15
4.45
23
0.468
D/E ratiox
1.745
1.723
1.664
1.728
1.880
2.228
2.151
2.143
2.384
2.375
1.280
2.228
2.011
63
19.67
Enterprise value₹B
53.59
59.59
61.36
65.81
70.88
80.25
90.83
107.0
111.2
108.6
22.35
8.90%
7.03%
22
16.77
LT debt₹B
17.41
17.71
19.25
20.02
22.76
20.89
23.76
26.11
29.67
29.52
44.53
5.34%
5.79%
14
Revenue
₹51.88B
2.89%
1.00×
Cost of revenue
₹35.21B
2.77%
0.99×
Operating expenses
₹8.555B
3.12%
1.02×
Goodwill & intangibles
16.96%
Spread over hurdle
(5.33%)