10.52
Revenue₹B
4.945
5.347
5.663
6.140
6.695
7.345
7.830
8.480
9.212
10.02
11.60
8.41%
8.27%
13
8.27
Revenue growth%
34.02
31.41
29.52
28.48
26.50
28.51
30.04
27.28
27.89
25.60
3.69
27.89
28.49
28
22.93
Gross margin%
9.71
7.99
6.22
8.82
8.07
8.67
10.23
8.27
7.87
6.99
27.80
8.27
8.17
77
5.28
Operating margin%
15.96
14.39
13.31
11.67
14.18
14.59
16.30
15.02
12.95
11.73
12.54
14.59
14.28
27
24.80
Net margin%
15.70
13.01
10.10
11.40
8.59
5.65
4.95
2.29
3.12
3.86
6.92
3.86
7.12
43
31.84
P/E ratio (avg)x
26.05
28.76
28.50
27.92
32.01
31.49
36.28
37.56
38.51
44.22
23.48
37.56
31.75
7
12.90
EV/EBITx
17.15
19.07
19.64
18.62
17.74
18.77
18.15
17.91
17.65
18.45
36.45
18.15
18.30
36
29.05
FCF yield (avg)%
15.46
14.36
14.14
12.15
11.38
12.63
14.60
15.52
14.51
13.64
26.09
14.51
14.25
28
3.63
FCF margin%
22.89
23.71
21.03
21.98
22.82
25.34
26.96
27.95
28.80
29.31
10.01
27.95
24.52
11
0.456
FCF / Net incomex
0.705
0.732
0.725
0.776
0.765
0.884
0.933
1.039
1.093
1.254
0.806
1.039
0.830
80
19.49
ROIC%
23.77
22.91
21.79
22.07
21.43
23.61
22.01
24.52
22.36
20.05
19.44
22.36
22.22
33
18.85
Return on equity%
0.40
1.86
4.55
2.17
3.52
5.23
5.76
3.37
2.71
2.77
8.00
3.37
3.07
40
27.73
Return on assets%
27.60
27.09
24.76
26.42
24.88
24.28
27.10
29.16
31.41
30.30
21.45
29.16
27.09
25
40.75
EPS₹
57.16
66.82
76.21
74.67
80.64
81.38
91.33
99.06
109.36
126.06
44.16
9.35%
8.99%
—
3.82
EPS growth%
6.37
6.44
7.64
9.47
7.03
9.44
9.11
8.00
5.86
5.88
12.69
8.00
7.34
34
39.31
Bookvalue per sh₹
56.55
62.51
65.09
76.03
90.52
99.29
108.34
109.69
114.60
116.43
40.02
5.16%
9.11%
—
17.82
FCF per share₹
48.90
52.83
58.65
63.43
67.46
69.74
69.58
78.29
81.29
87.52
33.15
5.34%
5.32%
—
40.80
Dividend per sh₹
40.17
46.27
49.25
55.70
59.99
65.48
76.57
79.51
85.94
83.93
32.14
6.94%
7.03%
—
7.48
Div yield (avg)%
6.04
7.16
7.82
10.78
12.61
11.37
9.83
8.71
5.97
3.93
29.19
8.71
8.27
23
16.99
Payout ratio%
20.97
23.81
25.68
25.60
23.36
22.81
24.41
22.47
22.72
21.31
25.34
22.72
23.08
38
97.63
Shares (diluted)M
165.8
192.8
231.7
240.0
269.9
268.5
265.2
276.1
331.0
386.7
92.71
7.45%
9.45%
72
4.71
Buyback yield%
0.40
2.57
1.50
3.14
3.66
1.60
0.40
2.70
5.29
2.47
21.77
2.47
2.52
28
0.422
D/E ratiox
1.481
1.453
1.539
1.716
1.713
1.833
1.887
1.770
1.792
1.862
0.644
1.833
1.743
79
8.711
Enterprise value₹B
7.334
7.948
8.363
9.206
9.912
11.08
11.94
13.60
13.38
12.90
9.079
5.42%
7.18%
87
1.749
LT debt₹B
4.951
5.213
5.703
6.353
5.946
5.988
5.374
6.021
6.459
6.717
7.847
2.47%
2.75%
55
Revenue
₹10.02B
8.27%
1.00×
Cost of revenue
₹5.053B
8.70%
1.04×
Operating expenses
₹1.933B
7.94%
0.97×
Goodwill & intangibles
15.74%
Spread over hurdle
(3.10%)