21.55
Revenue₹B
21.49
22.58
24.19
26.09
27.82
29.24
31.71
33.53
36.19
38.71
22.27
6.83%
6.52%
33
27.22
Revenue growth%
16.94
17.38
19.74
17.28
14.86
16.29
16.17
15.29
14.78
16.47
8.83
16.17
16.38
94
26.27
Gross margin%
5.90
4.03
2.65
0.57
1.99
4.51
3.96
3.94
5.60
6.37
17.19
4.51
3.99
56
17.97
Operating margin%
6.99
9.93
7.19
9.35
8.80
9.25
12.23
13.37
16.33
15.63
15.64
13.37
9.64
65
24.10
Net margin%
18.28
17.59
14.99
14.85
11.90
11.43
9.80
11.83
10.34
8.56
24.65
10.34
11.87
51
13.87
P/E ratio (avg)x
28.77
28.45
25.73
26.62
28.54
30.85
30.55
32.47
33.00
30.32
26.61
30.85
29.54
8
27.78
EV/EBITx
19.38
19.27
17.67
17.86
17.21
19.37
21.16
20.00
20.28
22.69
7.708
20.28
19.38
43
22.58
FCF yield (avg)%
14.61
14.53
12.10
14.64
16.84
14.59
15.85
15.91
13.08
13.84
16.97
14.59
14.60
85
17.96
FCF margin%
5.09
8.03
6.52
5.90
5.94
3.29
4.08
4.51
4.92
3.69
27.79
4.08
5.01
51
0.458
FCF / Net incomex
0.781
0.686
0.613
0.537
0.550
0.502
0.512
0.524
0.474
0.445
0.492
0.502
0.530
27
21.73
ROIC%
14.98
14.60
12.87
15.74
12.80
10.41
11.73
9.20
11.64
11.87
13.89
11.64
12.34
29
2.10
Return on equity%
2.39
2.29
1.37
2.81
1.21
0.40
1.70
2.48
0.40
3.12
25.16
1.70
1.99
69
27.96
Return on assets%
3.87
2.72
1.25
2.18
2.10
0.63
2.78
3.81
0.82
0.40
26.09
0.82
2.14
12
313.88
EPS₹
339.48
387.81
401.77
395.29
402.35
436.11
477.71
540.19
601.68
702.46
349.37
11.79%
8.95%
—
21.65
EPS growth%
22.09
21.12
19.47
19.67
18.24
15.65
13.65
14.79
15.20
16.98
25.08
15.20
17.61
39
273.36
Bookvalue per sh₹
237.70
216.73
200.32
214.74
224.15
202.19
184.96
196.48
191.94
179.56
332.70
(4.34%)
(3.27%)
—
177.74
FCF per share₹
86.35
80.05
77.99
73.86
75.48
76.81
69.95
73.02
71.18
75.73
344.11
0.07%
(0.52%)
—
295.29
Dividend per sh₹
98.67
98.79
99.80
93.04
87.42
86.02
84.82
84.67
83.38
83.35
300.32
(0.95%)
(2.45%)
—
4.74
Div yield (avg)%
15.79
14.31
12.52
12.33
12.79
9.95
8.69
9.16
8.67
10.25
7.40
9.16
11.29
9
25.25
Payout ratio%
8.69
8.98
10.42
10.44
12.80
15.31
14.59
13.37
14.21
12.70
15.89
14.21
12.75
35
121.9
Shares (diluted)M
117.3
120.9
117.7
105.5
94.85
87.88
79.86
76.04
81.67
74.71
124.6
(4.66%)
(5.34%)
71
2.32
Buyback yield%
25.91
26.94
27.13
24.71
24.32
24.91
22.79
21.07
21.00
23.21
23.65
22.79
24.52
35
0.540
D/E ratiox
0.697
0.723
0.708
0.660
0.650
0.618
0.674
0.597
0.532
0.476
1.125
0.597
0.655
17
5.299
Enterprise value₹B
3.863
4.163
4.926
4.947
5.634
6.453
6.117
7.243
7.846
8.824
3.283
9.39%
9.10%
7
28.38
LT debt₹B
22.99
23.95
24.62
23.87
21.45
21.24
20.69
21.91
22.78
23.68
30.15
1.99%
1.36%
66
Revenue
₹38.71B
6.52%
1.00×
Cost of revenue
₹24.99B
6.25%
0.98×
Operating expenses
₹8.740B
7.14%
1.06×
Spread over hurdle
26.63%