21.63
Revenue₹B
64.12
63.02
62.16
63.46
62.51
61.53
63.33
62.07
63.46
64.33
23.88
0.57%
0.16%
77
2.21
Revenue growth%
20.05
19.55
18.61
19.38
18.11
19.14
17.86
16.03
15.60
15.43
11.42
16.03
18.36
14
8.59
Gross margin%
21.18
23.63
26.55
27.26
26.29
25.51
23.09
24.78
26.88
25.24
5.62
25.24
25.38
29
21.15
Operating margin%
15.15
12.19
9.51
12.02
9.21
9.79
9.69
10.84
13.54
14.74
6.01
10.84
11.43
89
27.97
Net margin%
7.88
6.66
7.46
5.33
3.94
2.27
1.74
1.55
0.40
0.40
5.70
1.55
3.10
10
14.29
P/E ratio (avg)x
41.01
45.32
44.20
48.65
48.54
48.26
57.32
64.39
65.37
76.80
29.56
64.39
48.60
34
36.65
EV/EBITx
45.75
51.27
56.52
52.04
52.54
49.09
49.12
49.88
45.05
41.06
9.570
49.09
49.50
71
5.61
FCF yield (avg)%
24.51
25.48
25.84
24.51
22.93
24.40
24.35
26.78
25.02
27.35
24.03
25.02
24.76
63
2.33
FCF margin%
6.50
7.04
5.59
8.47
8.61
9.97
10.65
8.51
11.47
13.50
26.75
10.65
8.56
45
0.542
FCF / Net incomex
0.142
0.133
0.139
0.127
0.130
0.132
0.135
0.132
0.149
0.156
1.399
0.135
0.134
13
3.73
ROIC%
23.95
21.40
22.74
21.59
23.17
25.77
26.29
27.50
28.07
30.09
23.75
27.50
24.86
10
5.36
Return on equity%
18.93
21.52
21.79
21.58
18.66
17.57
19.92
21.29
21.03
20.16
17.77
20.16
20.59
62
6.53
Return on assets%
19.26
20.05
19.59
21.86
19.25
17.05
17.04
16.20
16.47
15.29
8.62
16.47
18.15
46
17.68
EPS₹
21.09
23.00
25.11
24.26
26.11
27.29
27.87
27.97
32.68
35.74
18.14
6.48%
6.26%
—
6.79
EPS growth%
22.25
20.42
18.31
20.49
23.16
24.43
24.10
21.63
19.64
20.24
12.60
21.63
21.06
10
12.09
Bookvalue per sh₹
42.06
43.78
50.86
56.32
62.38
61.44
63.66
61.73
64.62
67.95
21.09
1.72%
5.71%
—
22.63
FCF per share₹
20.45
23.19
20.97
23.68
21.80
20.42
21.72
23.71
23.26
21.64
6.71
(0.14%)
1.60%
—
28.09
Dividend per sh₹
21.64
24.76
28.72
32.96
34.43
39.90
37.02
42.56
40.54
40.99
13.98
3.55%
6.97%
—
17.87
Div yield (avg)%
14.70
15.28
17.33
15.67
17.15
16.51
18.91
17.10
19.33
18.56
13.09
18.56
17.12
67
23.65
Payout ratio%
9.03
9.42
6.77
8.39
7.09
6.20
4.34
4.79
5.38
7.99
20.54
5.38
6.93
91
0.967
Shares (diluted)B
1.663
1.917
2.244
2.281
2.604
2.606
2.499
2.535
2.584
2.637
0.978
0.25%
4.63%
53
23.53
Buyback yield%
31.64
30.63
27.93
30.64
29.60
27.24
29.83
28.17
27.60
29.15
23.82
28.17
29.37
84
0.390
D/E ratiox
1.694
1.734
1.538
1.515
1.563
1.425
1.370
1.443
1.519
1.587
0.321
1.443
1.529
36
11.65
Enterprise value₹B
26.20
26.60
27.14
29.01
29.66
31.47
33.44
35.40
33.59
31.35
30.94
1.12%
2.46%
80
5.462
LT debt₹B
30.41
33.06
38.50
40.80
41.62
48.21
53.64
59.31
69.98
82.95
46.31
14.79%
11.95%
45
Revenue
₹64.33B
0.16%
1.00×
Cost of revenue
₹43.13B
0.14%
1.00×
Operating expenses
₹9.550B
0.43%
1.03×
Goodwill & intangibles
17.84%
Spread over hurdle
(3.96%)