23.60
Revenue₹B
30.13
31.85
35.05
38.15
40.31
42.81
46.72
49.61
52.47
57.06
26.21
7.20%
7.47%
82
25.90
Revenue growth%
0.40
2.61
3.43
0.71
0.40
0.96
1.26
0.40
1.28
0.40
4.04
0.96
0.84
43
21.75
Gross margin%
27.18
28.30
26.83
25.04
22.86
22.52
19.95
21.35
19.32
18.96
19.17
19.95
22.69
55
4.12
Operating margin%
23.89
20.99
22.70
21.01
20.02
18.45
19.50
19.89
16.99
18.00
4.03
18.45
19.95
79
19.26
Net margin%
24.82
25.10
26.92
24.62
23.98
24.39
25.97
23.05
20.51
23.26
2.70
23.26
24.50
50
20.44
P/E ratio (avg)x
34.69
36.96
36.75
39.06
38.11
34.03
34.19
37.14
41.53
44.53
29.25
37.14
37.05
69
17.52
EV/EBITx
27.65
31.43
32.91
31.89
30.74
31.18
36.84
42.56
44.78
45.62
35.29
42.56
32.40
39
15.49
FCF yield (avg)%
4.35
3.92
1.29
2.53
0.40
1.70
0.40
0.71
3.60
5.69
10.29
1.70
2.12
23
20.00
FCF margin%
12.76
10.35
10.73
12.90
10.86
12.01
10.31
9.55
11.12
8.30
12.60
10.31
10.80
11
0.330
FCF / Net incomex
1.924
2.095
2.075
1.979
2.032
2.247
2.460
2.209
2.070
2.116
1.672
2.209
2.085
55
6.52
ROIC%
19.99
19.69
21.83
21.41
18.87
19.52
18.07
20.27
21.50
22.15
11.04
20.27
20.13
65
23.18
Return on equity%
10.74
9.54
7.01
7.48
7.53
9.45
7.02
9.06
11.20
11.36
23.52
9.45
9.25
77
17.06
Return on assets%
20.40
20.08
18.78
19.27
18.49
19.39
17.91
15.11
16.42
18.98
23.44
17.91
18.88
13
8.54
EPS₹
13.13
15.03
15.28
16.76
20.05
20.45
22.30
26.18
27.82
26.81
9.06
5.98%
7.09%
—
11.83
EPS growth%
4.56
6.19
7.82
6.32
8.93
7.53
5.75
5.86
6.83
6.70
14.36
6.70
6.51
9
6.43
Bookvalue per sh₹
3.49
3.73
3.32
3.09
2.92
3.14
3.40
3.27
3.11
3.25
15.43
2.20%
(0.35%)
—
4.81
FCF per share₹
6.46
6.58
6.61
7.22
8.33
8.68
10.11
10.08
10.41
11.28
3.77
6.26%
5.49%
—
18.88
Dividend per sh₹
6.34
6.91
6.46
7.36
7.62
8.62
8.04
8.02
7.83
8.05
10.80
1.09%
3.59%
—
8.87
Div yield (avg)%
2.09
4.57
1.92
2.94
5.19
2.22
4.31
2.76
5.10
6.47
16.14
4.31
3.62
63
17.75
Payout ratio%
26.82
24.26
26.48
28.90
28.71
26.26
27.45
26.08
23.81
24.58
14.42
26.08
26.37
70
1.279
Shares (diluted)B
1.064
1.059
0.972
1.020
1.073
1.116
1.138
1.205
1.292
1.319
1.258
4.21%
3.40%
46
9.59
Buyback yield%
16.68
18.32
20.89
23.27
25.56
23.65
22.15
24.49
26.33
24.89
24.32
24.49
23.46
78
1.680
D/E ratiox
1.262
1.154
1.161
1.079
1.024
0.960
0.959
0.918
0.898
0.924
1.358
0.924
0.992
73
4.283
Enterprise value₹B
3.759
3.727
3.763
3.816
4.428
4.857
5.328
6.083
7.060
7.842
25.30
12.11%
7.70%
38
2.867
LT debt₹B
18.48
21.35
23.71
27.84
32.96
36.40
39.77
42.50
49.16
57.68
15.14
11.84%
13.67%
52
Revenue
₹57.06B
7.47%
1.00×
Cost of revenue
₹39.94B
7.47%
1.00×
Operating expenses
₹12.36B
7.81%
1.03×
Spread over hurdle
(9.67%)