1.256
Revenue₹B
20.31
21.45
22.24
23.55
25.31
27.24
28.98
30.31
31.28
33.52
1.347
5.78%
5.89%
11
22.58
Revenue growth%
14.67
13.29
13.76
11.83
13.58
13.88
15.21
14.31
15.79
13.77
9.08
14.31
13.83
50
11.38
Gross margin%
19.63
17.55
15.83
15.54
17.40
19.93
19.19
20.96
23.95
26.49
5.59
20.96
19.41
32
26.28
Operating margin%
28.63
28.38
27.30
27.66
27.33
28.06
28.79
29.05
31.92
30.18
15.30
29.05
28.51
30
9.17
Net margin%
30.17
31.57
30.71
32.91
35.22
35.42
37.43
36.77
36.42
39.15
3.74
36.77
35.32
82
25.67
P/E ratio (avg)x
22.87
19.84
19.31
18.76
17.59
18.77
19.90
19.41
18.17
19.14
7.329
19.14
19.23
93
21.00
EV/EBITx
32.11
36.78
41.98
40.82
45.03
49.80
49.40
55.21
58.43
64.56
21.19
55.21
47.22
60
4.90
FCF yield (avg)%
16.33
18.74
20.48
21.63
23.11
24.00
23.54
22.34
23.33
23.48
11.32
23.48
22.73
19
7.40
FCF margin%
6.10
5.66
2.87
3.90
4.94
7.62
9.89
11.37
12.27
10.63
13.67
10.63
6.86
19
0.681
FCF / Net incomex
0.727
0.742
0.659
0.723
0.642
0.643
0.660
0.686
0.674
0.729
0.782
0.674
0.680
95
13.73
ROIC%
8.84
8.03
10.13
10.47
12.05
10.05
12.80
11.53
11.49
13.88
28.69
11.53
10.98
65
18.83
Return on equity%
23.65
25.32
23.64
21.33
19.98
17.74
16.52
16.79
15.57
14.54
25.39
16.52
18.86
66
22.84
Return on assets%
31.16
30.83
30.30
31.12
29.69
31.62
33.06
30.28
28.28
29.17
22.52
30.28
30.56
11
32.43
EPS₹
32.31
32.47
34.54
37.76
40.98
36.26
34.73
35.54
34.69
38.60
35.95
(1.19%)
1.47%
—
4.85
EPS growth%
20.07
20.68
18.59
19.16
16.71
13.88
12.05
13.43
10.47
9.30
25.35
12.05
15.29
21
100.58
Bookvalue per sh₹
137.15
135.31
131.70
149.27
155.61
164.82
182.08
203.67
200.33
213.45
98.49
6.53%
5.30%
—
113.83
FCF per share₹
166.00
183.98
185.72
200.27
205.93
207.01
249.95
279.48
329.80
331.52
121.65
9.99%
9.18%
—
142.29
Dividend per sh₹
77.41
73.54
77.33
81.16
80.80
78.75
79.48
87.31
81.04
90.09
50.36
2.20%
1.87%
—
26.90
Div yield (avg)%
9.19
9.21
8.29
6.94
7.53
8.11
5.41
5.25
4.27
3.91
26.75
5.25
7.23
66
17.20
Payout ratio%
6.90
8.41
9.65
7.58
9.64
10.61
8.89
10.55
9.03
10.03
28.18
10.03
9.33
37
111.8
Shares (diluted)M
137.0
141.4
138.3
139.0
146.5
161.1
177.2
207.9
240.8
282.4
111.3
14.03%
7.90%
18
13.87
Buyback yield%
33.50
35.53
33.71
34.79
37.75
35.50
36.84
35.80
36.66
37.62
22.98
36.66
35.67
14
1.148
D/E ratiox
0.422
0.429
0.492
0.550
0.538
0.621
0.663
0.660
0.651
0.669
0.425
0.660
0.586
36
25.89
Enterprise value₹B
21.87
23.94
21.46
20.35
21.35
22.67
24.82
25.66
22.65
24.08
21.33
2.44%
1.17%
40
21.72
LT debt₹B
17.38
19.73
18.80
21.27
21.03
20.15
21.28
22.16
21.08
19.48
13.00
(1.52%)
0.94%
18
Revenue
₹33.52B
5.89%
1.00×
Cost of revenue
₹17.73B
5.58%
0.97×
Operating expenses
₹7.199B
6.31%
1.04×
Spread over hurdle
(2.06%)