12.96
Revenue₹B
43.22
45.27
46.87
47.91
48.30
49.49
51.36
52.01
53.96
55.88
13.29
2.96%
2.81%
85
8.58
Revenue growth%
23.18
24.43
22.34
25.21
24.11
22.31
19.33
21.60
21.93
21.52
27.28
21.60
22.33
78
16.00
Gross margin%
32.57
35.37
35.66
37.97
40.52
39.50
37.78
35.74
38.49
36.23
25.03
37.78
37.01
41
5.87
Operating margin%
25.93
23.17
22.59
25.37
22.78
25.44
24.26
26.24
25.63
24.43
20.35
25.44
24.90
78
4.09
Net margin%
5.36
3.98
1.37
0.40
3.07
4.54
7.39
5.07
5.92
4.36
14.68
5.07
4.45
12
30.02
P/E ratio (avg)x
34.83
39.41
40.88
45.33
50.65
47.42
43.57
47.28
46.88
50.43
24.28
47.28
46.11
20
12.18
EV/EBITx
40.82
45.55
46.34
47.04
44.76
43.39
42.58
43.53
45.85
48.75
18.89
43.53
45.16
31
15.62
FCF yield (avg)%
7.13
9.69
7.66
6.79
6.91
3.91
2.10
0.40
1.06
3.73
3.10
2.10
5.35
52
27.67
FCF margin%
19.37
19.61
21.05
21.25
18.86
21.29
20.77
22.65
23.16
23.86
14.29
22.65
21.15
60
1.732
FCF / Net incomex
1.083
1.086
1.026
1.094
1.041
1.001
0.863
0.936
0.865
0.825
0.336
0.865
1.013
25
27.34
ROIC%
22.77
24.21
24.78
22.71
22.01
20.69
22.51
23.94
24.33
23.72
13.76
23.72
23.24
45
4.23
Return on equity%
28.54
25.70
28.54
29.73
27.54
25.88
28.17
28.09
28.51
26.92
19.36
28.09
28.13
36
20.07
Return on assets%
13.97
16.65
18.11
16.72
17.23
15.15
17.79
18.13
20.21
17.77
13.01
17.79
17.50
82
24.46
EPS₹
38.35
35.40
37.83
35.88
37.11
38.72
42.56
45.86
47.71
52.31
25.48
7.11%
2.66%
—
28.21
EPS growth%
15.09
13.11
12.16
14.94
14.12
12.69
13.61
16.08
15.27
13.31
7.63
13.61
13.87
59
26.41
Bookvalue per sh₹
53.29
52.97
51.06
55.97
52.71
53.94
56.32
59.98
60.76
59.01
36.14
2.28%
1.57%
—
7.15
FCF per share₹
29.53
26.72
26.69
25.70
28.21
27.83
24.57
22.33
20.74
20.47
11.28
(6.21%)
(3.44%)
—
37.07
Dividend per sh₹
16.49
17.72
17.29
20.39
21.73
21.79
23.05
25.57
26.62
25.61
40.79
3.34%
5.76%
—
4.36
Div yield (avg)%
21.25
19.09
20.79
22.19
23.95
24.82
22.51
22.02
19.17
19.36
15.41
22.02
21.63
29
9.44
Payout ratio%
14.47
12.52
12.85
11.93
14.48
13.70
14.53
15.46
16.06
19.03
8.35
15.46
14.48
51
369.0
Shares (diluted)M
461.2
512.4
550.6
570.2
637.2
643.8
703.2
737.8
782.9
737.6
381.6
2.97%
5.18%
70
17.18
Buyback yield%
14.68
16.44
14.90
13.01
10.04
12.23
11.36
9.60
8.38
8.85
17.33
9.60
11.80
86
0.519
D/E ratiox
0.888
0.756
0.808
0.752
0.808
0.726
0.688
0.611
0.617
0.539
0.437
0.617
0.739
49
30.35
Enterprise value₹B
20.90
24.12
25.60
27.04
29.55
29.45
32.76
33.32
35.60
39.46
37.60
5.96%
8.09%
53
9.767
LT debt₹B
26.63
26.86
26.12
28.37
30.47
30.43
29.04
27.99
29.17
31.51
34.27
0.68%
2.88%
67
Revenue
₹55.88B
2.81%
1.00×
Cost of revenue
₹34.83B
2.53%
0.97×
Operating expenses
₹6.262B
4.40%
1.17×
Spread over hurdle
(6.95%)