6.366
Revenue₹B
24.09
25.58
27.17
29.25
31.80
33.81
35.78
38.75
41.02
44.88
6.947
7.13%
7.24%
13
11.30
Revenue growth%
15.96
17.15
18.17
17.25
16.65
15.36
14.44
17.01
14.44
13.16
25.34
14.44
16.30
59
25.30
Gross margin%
12.95
10.50
9.14
11.69
12.90
15.65
12.80
13.44
13.18
14.36
15.70
13.44
12.92
35
8.08
Operating margin%
4.52
5.42
5.12
5.55
4.21
1.84
0.98
0.40
0.40
0.40
4.44
0.40
3.02
56
3.70
Net margin%
30.15
30.80
32.46
29.95
27.35
27.55
30.37
32.44
32.66
31.54
24.53
31.54
30.59
65
16.82
P/E ratio (avg)x
6.402
5.856
5.906
5.696
5.503
5.798
5.141
4.968
5.198
5.109
9.433
5.141
5.599
61
9.714
EV/EBITx
15.47
16.80
19.29
22.56
24.52
26.89
30.90
32.16
30.80
30.24
28.79
30.80
25.70
47
28.68
FCF yield (avg)%
33.58
32.40
32.83
34.46
31.52
29.33
30.39
30.51
29.57
28.05
28.36
29.57
31.02
73
8.80
FCF margin%
28.01
26.39
28.41
30.65
29.67
29.04
30.22
31.69
31.99
33.85
27.83
31.69
29.95
43
0.797
FCF / Net incomex
0.320
0.350
0.327
0.319
0.285
0.272
0.243
0.260
0.267
0.254
0.404
0.260
0.278
82
12.00
ROIC%
23.01
25.47
26.40
24.85
26.12
26.57
29.03
29.61
26.87
26.75
7.41
26.87
26.49
57
12.67
Return on equity%
0.40
1.41
3.77
4.86
5.43
6.94
9.04
11.09
9.21
10.59
12.71
9.21
6.18
46
5.38
Return on assets%
20.64
23.32
25.96
24.14
22.11
22.43
23.00
24.10
23.52
25.39
16.46
23.52
23.42
16
42.22
EPS₹
69.73
78.11
81.68
95.89
99.46
105.48
105.02
108.49
132.00
152.23
45.06
8.88%
10.27%
—
28.21
EPS growth%
5.77
8.01
10.22
11.26
8.58
9.23
7.36
9.57
12.56
9.84
19.15
9.57
9.40
53
31.85
Bookvalue per sh₹
64.31
67.79
74.94
71.90
79.65
79.35
82.59
77.18
69.07
68.85
46.19
(2.87%)
1.05%
—
29.14
FCF per share₹
74.03
80.17
78.77
78.20
74.89
70.83
76.03
81.06
94.77
96.78
52.30
5.26%
3.15%
—
52.85
Dividend per sh₹
14.43
13.15
11.85
12.64
13.12
12.06
12.90
14.01
13.68
12.81
51.78
(0.48%)
(1.49%)
—
11.62
Div yield (avg)%
7.93
5.63
7.59
6.51
6.04
3.36
4.16
4.10
3.89
2.22
28.63
3.89
4.89
65
17.59
Payout ratio%
26.41
29.21
31.93
29.61
31.49
33.05
31.13
32.70
31.05
31.94
24.66
31.94
31.31
23
156.2
Shares (diluted)M
158.5
171.7
166.8
156.4
176.6
159.5
177.7
158.9
166.2
167.1
149.9
(1.11%)
0.39%
84
23.99
Buyback yield%
8.31
6.73
5.05
3.75
4.39
6.67
8.31
8.92
8.00
8.60
3.05
8.31
7.37
38
0.437
D/E ratiox
1.353
1.286
1.475
1.437
1.409
1.500
1.713
1.779
1.716
1.683
0.999
1.713
1.488
54
40.56
Enterprise value₹B
36.93
42.61
48.93
56.47
57.99
56.33
58.22
57.73
62.47
70.01
4.889
3.84%
6.61%
13
36.55
LT debt₹B
20.92
19.91
21.08
21.52
19.64
17.45
17.55
18.30
19.45
18.97
19.25
(0.69%)
(0.98%)
35
Revenue
₹44.88B
7.24%
1.00×
Cost of revenue
₹29.60B
7.24%
1.00×
Operating expenses
₹7.864B
7.35%
1.01×
Spread over hurdle
(6.91%)