28.44
Revenue₹B
49.90
49.93
51.11
51.56
52.10
53.44
54.98
57.22
59.79
60.03
29.62
2.87%
2.25%
10
16.20
Revenue growth%
28.46
27.87
24.96
22.09
24.50
24.04
22.37
24.82
26.77
29.70
9.59
24.82
24.89
56
18.42
Gross margin%
30.94
33.04
31.30
29.80
30.83
28.65
31.04
30.93
31.56
33.20
25.07
31.04
30.99
41
4.62
Operating margin%
27.84
29.87
29.24
30.08
32.58
32.02
30.32
32.94
30.20
32.80
18.33
32.02
30.26
18
20.54
Net margin%
9.19
6.51
6.88
7.91
8.57
7.41
6.47
5.79
7.55
7.05
2.47
7.05
7.23
13
7.935
P/E ratio (avg)x
33.82
31.41
30.46
28.92
30.29
30.48
34.31
37.78
39.24
36.97
22.12
36.97
32.61
83
13.64
EV/EBITx
6.368
6.963
6.085
6.399
6.203
6.269
6.430
6.633
7.053
6.809
21.55
6.633
6.414
5
22.77
FCF yield (avg)%
31.07
32.74
32.46
32.72
32.21
34.97
36.72
38.88
39.71
40.62
22.39
38.88
33.86
18
17.55
FCF margin%
15.04
15.34
15.52
15.92
15.61
13.40
11.00
9.78
11.95
14.77
25.96
11.95
14.90
52
0.953
FCF / Net incomex
1.630
1.734
1.810
1.780
1.923
1.716
1.872
2.113
1.972
1.794
0.988
1.872
1.802
73
5.77
ROIC%
21.55
21.75
20.66
23.43
25.97
23.76
25.83
28.56
30.13
32.16
18.27
28.56
24.79
27
16.28
Return on equity%
18.06
17.36
18.74
15.82
17.01
14.99
16.93
18.14
20.71
18.47
7.96
18.14
17.71
79
29.81
Return on assets%
15.91
17.50
16.53
16.53
19.24
19.62
20.04
21.38
20.06
21.83
16.29
20.06
19.43
67
130.08
EPS₹
75.25
70.11
63.56
56.52
55.48
53.52
54.69
55.42
59.95
59.04
145.67
1.25%
(2.39%)
—
9.48
EPS growth%
24.82
22.70
22.65
22.05
20.53
18.72
17.62
19.63
17.86
15.47
13.84
17.86
20.08
54
78.86
Bookvalue per sh₹
235.62
226.70
218.41
252.68
270.97
311.37
356.13
347.80
326.61
325.09
71.75
3.71%
2.57%
—
192.74
FCF per share₹
131.73
139.37
126.74
119.28
127.24
130.48
120.32
118.42
110.66
108.33
176.22
(3.17%)
(2.48%)
—
246.10
Dividend per sh₹
77.00
81.14
78.49
69.62
62.06
59.16
58.75
55.01
53.70
48.01
145.63
(5.01%)
(5.82%)
—
24.12
Div yield (avg)%
8.20
6.70
4.61
7.30
8.22
8.81
9.58
12.26
9.33
10.61
16.89
9.58
8.52
22
11.18
Payout ratio%
10.89
11.88
12.59
10.14
10.76
8.14
8.18
8.07
8.14
5.61
22.77
8.14
9.16
16
170.9
Shares (diluted)M
278.2
266.0
279.0
287.0
306.3
311.5
328.6
325.1
338.7
306.4
163.9
0.01%
1.79%
45
15.55
Buyback yield%
3.59
1.66
3.82
3.39
2.89
1.62
2.89
2.93
4.88
7.49
23.04
2.93
3.16
33
0.258
D/E ratiox
1.207
1.198
1.088
1.022
0.976
0.976
1.066
1.185
1.187
1.246
1.466
1.185
1.136
28
13.24
Enterprise value₹B
70.54
68.19
65.25
64.85
63.95
59.41
63.61
64.25
64.18
54.80
47.98
(3.04%)
(1.82%)
32
61.38
LT debt₹B
32.15
35.49
40.12
36.85
34.26
34.76
35.48
34.50
33.56
33.66
15.74
(0.35%)
1.03%
37
Revenue
₹60.03B
2.25%
1.00×
Cost of revenue
₹42.02B
2.25%
1.00×
Operating expenses
₹11.81B
3.16%
1.09×
Goodwill & intangibles
15.43%
Spread over hurdle
(5.80%)