35.19
Revenue₹B
24.39
26.32
27.97
30.43
33.05
34.80
37.53
39.30
42.76
46.08
38.24
6.87%
7.46%
21
17.28
Revenue growth%
15.96
17.14
16.10
13.49
10.74
10.40
10.77
9.35
9.60
12.29
21.89
10.40
11.53
95
12.59
Gross margin%
2.21
1.15
2.05
0.40
0.40
1.69
2.75
0.54
2.09
0.40
8.14
1.69
1.42
88
29.56
Operating margin%
18.61
19.74
20.70
23.51
21.34
23.63
24.58
22.20
24.12
24.60
19.74
24.12
22.85
87
13.17
Net margin%
20.21
22.77
24.77
22.18
19.33
21.55
18.72
18.97
18.54
17.36
18.90
18.72
19.77
53
11.63
P/E ratio (avg)x
40.25
45.43
42.47
39.22
37.42
38.41
37.11
37.03
36.90
38.00
37.88
37.11
38.20
45
33.90
EV/EBITx
8.219
8.471
9.143
9.171
8.725
7.858
7.094
7.095
7.663
7.257
21.08
7.257
8.038
14
16.20
FCF yield (avg)%
16.32
15.93
13.84
16.03
15.99
15.30
15.91
18.09
15.52
15.21
29.89
15.52
15.92
65
22.38
FCF margin%
8.66
6.89
8.98
7.65
8.59
9.80
11.74
9.11
7.74
6.36
7.63
9.11
8.62
15
0.681
FCF / Net incomex
0.191
0.216
0.225
0.258
0.257
0.295
0.345
0.361
0.425
0.454
0.508
0.361
0.276
65
10.28
ROIC%
5.49
5.75
6.28
7.99
5.16
7.54
5.59
6.66
5.95
5.21
4.71
5.95
5.85
55
7.15
Return on equity%
9.28
10.88
10.89
8.93
7.67
5.19
4.04
6.01
5.73
7.92
18.37
5.73
7.80
17
11.53
Return on assets%
12.42
14.55
16.89
19.52
20.76
23.54
25.88
26.58
28.34
25.77
9.60
25.88
22.15
37
88.85
EPS₹
281.97
306.65
291.72
308.59
289.19
313.86
318.25
280.66
265.23
266.08
98.23
(1.65%)
(0.14%)
—
15.94
EPS growth%
22.09
20.79
17.86
16.51
18.76
19.68
18.85
16.44
14.93
14.41
15.47
16.44
18.31
74
286.81
Bookvalue per sh₹
208.73
213.93
197.09
176.02
160.45
142.44
156.11
165.83
179.28
178.66
299.38
2.17%
(1.88%)
—
263.96
FCF per share₹
98.83
106.36
116.17
139.26
138.59
136.41
143.24
169.60
175.29
178.12
289.27
5.15%
6.24%
—
404.61
Dividend per sh₹
62.47
67.25
66.52
63.08
64.76
57.26
53.20
52.74
50.95
54.39
201.91
(3.43%)
(2.78%)
—
21.93
Div yield (avg)%
2.00
3.55
0.77
2.61
4.28
7.22
9.45
10.54
10.16
12.13
23.67
10.16
5.75
29
4.30
Payout ratio%
11.00
8.73
11.01
13.73
13.01
15.04
16.65
16.47
18.95
16.93
3.45
16.65
14.39
33
81.68
Shares (diluted)M
64.59
58.60
54.23
48.72
52.08
51.11
56.72
60.97
57.50
60.13
83.22
2.91%
(0.66%)
28
26.90
Buyback yield%
15.06
16.03
14.58
12.43
9.82
12.42
12.91
15.86
14.67
17.33
27.66
14.67
14.63
93
0.854
D/E ratiox
1.040
1.109
1.120
1.196
1.258
1.268
1.403
1.392
1.410
1.453
1.382
1.403
1.263
14
15.58
Enterprise value₹B
67.50
65.25
65.67
75.13
86.80
83.95
81.48
81.93
91.68
93.97
40.35
1.60%
3.92%
84
27.18
LT debt₹B
68.64
69.05
70.49
68.77
69.96
73.85
85.95
91.84
103.5
99.14
42.46
7.22%
4.14%
10
Revenue
₹46.08B
7.46%
1.00×
Cost of revenue
₹24.71B
7.62%
1.02×
Operating expenses
₹5.340B
6.61%
0.92×
Cash and investments
21.44%
Goodwill & intangibles
20.79%
Spread over hurdle
57.61%