9.856
Revenue₹B
26.83
27.83
28.99
30.64
31.97
34.18
35.69
37.48
40.52
42.97
10.59
6.09%
5.47%
11
18.03
Revenue growth%
10.95
8.98
7.26
8.65
10.59
11.87
11.86
11.38
10.38
12.03
5.11
11.86
10.77
26
19.62
Gross margin%
13.81
15.80
13.49
11.54
13.98
14.69
17.36
15.33
14.20
13.08
21.53
14.69
14.09
59
29.87
Operating margin%
5.25
7.41
6.69
4.79
2.85
4.49
5.07
2.29
5.24
3.09
25.99
4.49
4.93
50
7.66
Net margin%
1.93
1.28
4.03
5.24
7.05
6.25
8.91
8.13
6.78
6.26
5.86
6.78
6.25
15
31.55
P/E ratio (avg)x
18.57
16.85
15.43
16.43
14.27
13.52
11.70
11.39
11.85
12.85
28.66
11.85
13.90
80
27.62
EV/EBITx
11.17
9.770
8.597
7.574
7.965
7.279
7.641
6.962
7.108
6.424
26.67
7.108
7.608
45
14.34
FCF yield (avg)%
28.48
30.86
31.54
32.57
31.03
30.54
28.34
29.22
29.82
31.39
3.98
29.82
30.70
27
25.59
FCF margin%
0.40
0.40
1.99
0.40
0.40
1.47
3.89
4.00
6.81
6.40
26.73
4.00
1.73
25
0.557
FCF / Net incomex
0.756
0.731
0.781
0.811
0.859
0.908
0.989
1.018
0.989
0.948
0.180
0.989
0.883
91
21.19
ROIC%
21.03
19.85
19.85
21.94
24.32
24.37
24.45
24.25
26.93
28.54
20.01
24.45
24.29
82
29.48
Return on equity%
3.10
3.78
5.56
5.83
5.32
3.76
3.75
2.53
1.02
0.40
6.93
2.53
3.76
90
2.42
Return on assets%
22.10
20.77
18.67
17.49
19.42
17.03
19.69
19.50
21.80
24.08
6.39
19.69
19.60
20
188.21
EPS₹
240.22
248.74
296.27
299.92
310.11
330.82
399.52
443.70
467.55
479.84
193.82
9.12%
8.85%
—
7.53
EPS growth%
19.11
19.80
19.27
21.39
24.05
21.36
24.09
21.44
18.72
16.43
14.54
21.36
20.58
48
111.61
Bookvalue per sh₹
246.79
284.58
290.38
300.53
305.97
324.25
331.38
321.66
300.91
304.93
69.17
(0.07%)
2.72%
—
124.05
FCF per share₹
179.48
173.53
170.92
183.88
172.23
161.38
157.23
170.66
177.24
179.88
38.39
0.87%
(0.04%)
—
114.98
Dividend per sh₹
241.27
240.80
265.93
303.61
322.27
330.16
343.91
355.48
383.93
374.92
44.59
3.07%
4.86%
—
10.95
Div yield (avg)%
21.89
20.49
21.28
23.69
23.08
22.41
21.37
20.68
17.69
16.02
26.68
20.68
21.32
58
18.51
Payout ratio%
23.12
21.46
23.34
22.15
21.85
23.39
21.70
23.37
25.38
26.26
9.23
23.39
23.23
66
78.47
Shares (diluted)M
96.68
110.2
117.4
130.3
132.0
124.9
143.1
164.8
161.2
158.6
78.11
3.75%
6.02%
42
14.99
Buyback yield%
14.56
12.55
10.69
8.67
9.83
10.18
10.10
7.22
8.34
11.24
6.35
10.10
10.14
46
0.371
D/E ratiox
0.502
0.434
0.444
0.403
0.426
0.381
0.409
0.417
0.379
0.349
1.199
0.381
0.413
44
7.179
Enterprise value₹B
25.22
22.89
19.94
17.43
18.59
19.78
19.58
18.01
17.61
15.43
46.68
(3.66%)
(4.88%)
93
16.52
LT debt₹B
9.320
8.478
7.677
8.606
8.641
9.472
10.43
9.881
10.82
10.50
24.19
3.98%
0.65%
20
Revenue
₹42.97B
5.47%
1.00×
Cost of revenue
₹21.66B
5.57%
1.01×
Operating expenses
₹7.297B
5.15%
0.97×
Cash and investments
16.67%
Spread over hurdle
19.80%