7.003
Revenue₹B
4.285
4.660
5.098
5.516
6.071
6.680
7.403
8.049
8.645
9.549
7.344
9.48%
9.35%
17
2.48
Revenue growth%
12.85
14.00
13.02
10.99
12.07
14.02
12.83
11.43
12.45
15.32
8.47
12.83
12.84
91
3.54
Gross margin%
21.27
21.66
23.21
20.62
23.48
20.92
18.75
18.59
21.38
22.23
4.43
20.92
21.32
15
20.15
Operating margin%
24.02
23.94
25.68
27.52
24.73
22.80
24.89
27.20
29.73
31.28
4.31
27.20
25.28
65
7.59
Net margin%
2.13
4.55
6.21
6.80
9.21
9.28
8.23
7.53
6.14
4.46
13.11
7.53
6.50
80
27.98
P/E ratio (avg)x
19.53
17.15
18.33
18.88
18.64
16.74
15.74
14.22
13.93
14.23
32.63
14.23
16.94
62
23.32
EV/EBITx
29.77
26.69
24.17
24.35
23.97
26.03
28.57
27.75
24.42
24.57
31.38
26.03
25.30
11
23.64
FCF yield (avg)%
19.94
18.62
19.72
19.95
20.75
18.52
17.49
19.23
16.96
18.39
8.92
18.39
18.92
5
12.88
FCF margin%
2.85
5.36
5.29
5.02
6.06
7.76
5.84
8.65
10.11
12.07
27.20
8.65
5.95
56
0.737
FCF / Net incomex
1.674
1.654
1.528
1.736
1.820
2.029
2.071
2.229
2.574
2.640
0.910
2.229
1.925
88
4.55
ROIC%
2.24
0.65
0.40
1.56
2.00
0.40
0.40
0.40
3.26
4.13
2.31
0.40
1.11
93
2.94
Return on equity%
4.78
3.76
3.34
2.08
0.40
1.79
0.40
0.40
2.09
2.77
19.49
1.79
2.08
60
26.40
Return on assets%
21.50
20.76
20.06
21.31
18.93
17.34
16.61
18.95
19.60
17.90
27.19
17.90
19.28
47
11.73
EPS₹
19.72
18.56
20.48
21.75
20.79
21.61
22.64
21.00
20.54
22.62
12.24
1.70%
2.38%
—
10.27
EPS growth%
26.61
28.45
28.66
29.26
27.25
26.44
29.18
26.35
28.21
28.08
25.25
28.08
28.15
31
2.30
Bookvalue per sh₹
7.65
6.94
7.45
7.28
8.07
8.41
9.33
8.78
7.89
7.07
10.68
(2.59%)
(1.02%)
—
9.80
FCF per share₹
11.23
11.76
13.06
12.45
13.22
13.04
13.82
13.52
13.38
12.83
11.38
(0.60%)
1.52%
—
11.01
Dividend per sh₹
4.91
4.98
4.83
4.93
5.25
4.87
4.49
4.83
4.56
4.89
8.22
(1.41%)
(0.06%)
—
23.01
Div yield (avg)%
12.49
12.31
14.00
14.03
16.98
16.08
18.75
18.92
20.29
22.47
22.70
18.92
16.53
43
12.81
Payout ratio%
21.56
22.56
25.24
22.71
24.34
24.94
23.59
24.91
26.53
24.37
17.14
24.91
24.36
25
283.4
Shares (diluted)M
302.4
337.2
378.3
402.4
412.1
396.3
390.6
419.3
415.6
421.6
285.6
0.46%
3.67%
77
7.95
Buyback yield%
23.81
22.56
23.73
23.58
20.94
18.16
16.76
17.52
19.10
17.35
28.39
17.52
20.02
14
0.535
D/E ratiox
0.810
0.893
0.938
1.020
0.952
1.004
0.925
1.045
0.952
0.983
1.299
0.983
0.952
19
2.986
Enterprise value₹B
7.901
8.029
8.539
10.19
10.15
9.763
9.779
10.64
11.12
13.34
7.059
5.63%
5.69%
83
7.176
LT debt₹B
7.709
8.054
9.006
9.785
10.01
11.02
10.95
10.37
11.34
10.07
8.937
0.12%
3.13%
47
Revenue
₹9.549B
9.35%
1.00×
Cost of revenue
₹6.450B
9.26%
0.99×
Operating expenses
₹1.982B
9.59%
1.02×
Spread over hurdle
(4.35%)