27.56
Revenue₹B
25.45
26.53
27.15
28.81
29.33
30.04
30.80
32.12
33.90
35.68
29.49
4.00%
3.87%
62
13.32
Revenue growth%
17.15
17.49
15.16
13.30
10.33
8.91
7.82
10.37
9.19
11.05
4.28
9.19
10.71
19
8.46
Gross margin%
10.15
9.86
10.33
7.69
10.19
9.61
8.30
7.34
7.86
7.51
21.62
7.86
8.95
37
10.55
Operating margin%
21.12
19.52
19.94
21.69
24.54
22.23
23.98
24.40
22.11
19.47
14.00
22.23
21.90
58
10.20
Net margin%
0.40
0.95
0.40
0.98
2.83
3.49
3.64
3.30
2.18
0.40
10.88
3.30
1.58
85
18.40
P/E ratio (avg)x
9.928
9.328
9.874
9.616
9.882
11.36
12.05
13.44
15.23
14.64
16.60
13.44
10.64
68
23.19
EV/EBITx
46.37
51.99
55.63
61.31
67.21
72.23
85.45
86.68
88.12
94.90
34.52
86.68
69.72
68
18.71
FCF yield (avg)%
17.93
15.73
17.18
19.34
21.57
22.68
21.51
18.90
17.97
17.57
21.58
18.90
18.44
69
29.99
FCF margin%
10.11
13.06
13.10
14.03
12.80
13.35
11.01
8.09
6.66
8.15
13.75
8.15
11.90
77
1.297
FCF / Net incomex
1.022
1.005
1.042
1.206
1.465
1.717
1.839
1.939
2.216
2.689
1.147
1.939
1.591
80
13.70
ROIC%
11.63
9.32
6.68
6.90
8.21
7.32
6.66
4.09
4.65
3.88
27.21
4.65
6.79
89
4.70
Return on equity%
20.96
21.58
18.71
16.58
14.36
13.08
12.99
13.57
14.08
11.76
10.62
13.08
14.22
38
18.66
Return on assets%
25.24
24.01
26.58
27.89
25.10
26.86
27.29
25.40
23.46
22.34
13.05
25.40
25.32
66
9.96
EPS₹
26.89
29.43
30.28
32.83
37.19
41.85
42.80
43.80
49.08
55.14
10.70
8.19%
7.90%
—
28.84
EPS growth%
1.70
0.40
0.40
1.84
4.57
5.78
3.28
4.17
2.62
2.19
20.54
3.28
2.41
9
23.07
Bookvalue per sh₹
29.90
35.48
34.57
34.04
34.05
38.54
44.10
44.84
46.37
47.79
3.58
7.01%
4.67%
—
8.22
FCF per share₹
7.87
8.20
8.95
10.42
10.98
11.70
13.57
13.44
13.43
14.12
14.35
5.17%
5.88%
—
7.07
Dividend per sh₹
19.51
20.84
23.26
25.89
28.26
33.72
40.64
44.38
51.06
61.88
16.19
16.97%
13.61%
—
25.97
Div yield (avg)%
0.71
0.40
0.40
0.40
2.54
4.77
3.54
1.74
0.40
1.22
17.70
1.74
0.96
77
18.00
Payout ratio%
18.79
16.34
16.40
19.31
21.91
20.10
20.25
21.36
19.20
20.11
5.02
20.11
19.71
76
0.652
Shares (diluted)B
0.955
1.104
1.043
1.103
1.119
1.078
1.220
1.288
1.510
1.426
0.684
4.97%
5.68%
21
21.95
Buyback yield%
1.04
0.40
0.40
0.40
0.40
0.40
1.31
2.44
0.53
1.50
23.87
1.31
0.47
26
1.381
D/E ratiox
1.386
1.240
1.168
1.139
1.116
1.172
1.195
1.275
1.390
1.531
0.600
1.275
1.218
34
10.18
Enterprise value₹B
10.85
11.42
13.47
15.56
16.71
16.35
18.75
18.89
18.86
18.42
16.17
1.97%
6.43%
68
34.96
LT debt₹B
3.449
3.370
3.367
3.307
3.342
3.448
3.158
2.825
2.450
2.579
40.13
(5.05%)
(3.38%)
34
Revenue
₹35.68B
3.87%
1.00×
Cost of revenue
₹24.04B
3.96%
1.01×
Operating expenses
₹4.605B
4.26%
1.04×
Cash and investments
20.51%
Goodwill & intangibles
15.97%
Spread over hurdle
(5.63%)