14.11
Revenue₹B
32.81
33.02
33.23
33.29
34.82
35.37
36.67
37.58
38.00
38.75
15.31
2.16%
2.13%
67
9.14
Revenue growth%
6.55
8.62
11.30
10.87
12.79
14.73
14.69
15.28
15.48
15.85
7.23
15.28
13.74
71
25.21
Gross margin%
22.23
22.25
19.44
22.04
23.02
23.52
25.81
25.26
22.92
22.66
11.48
23.52
22.79
38
29.55
Operating margin%
16.43
14.18
13.38
11.79
13.07
12.20
9.33
8.00
6.50
9.01
21.93
9.01
11.99
55
8.51
Net margin%
12.30
10.96
8.20
6.12
4.13
3.55
2.05
0.40
0.40
0.46
16.15
0.46
3.84
43
18.02
P/E ratio (avg)x
13.94
15.68
17.32
18.76
21.31
21.25
23.81
25.38
26.49
26.86
15.06
25.38
21.28
39
6.724
EV/EBITx
18.55
19.89
20.46
20.82
20.44
20.21
21.98
24.51
25.57
28.27
7.745
24.51
20.64
57
11.32
FCF yield (avg)%
28.69
27.96
30.65
33.52
36.43
33.94
35.09
37.42
34.86
33.14
23.37
34.86
33.73
72
21.00
FCF margin%
26.41
25.30
26.82
23.97
21.90
22.65
24.23
26.45
25.14
24.63
15.41
24.63
24.88
66
1.272
FCF / Net incomex
0.759
0.916
0.920
0.915
0.907
1.034
1.254
1.430
1.498
1.686
1.150
1.430
0.977
70
29.76
ROIC%
7.73
9.66
6.75
5.36
4.23
4.24
1.66
2.50
2.17
0.40
16.36
2.17
4.23
14
22.23
Return on equity%
30.78
31.62
32.75
33.35
30.97
30.78
31.35
30.34
28.48
31.34
18.01
30.78
31.15
76
6.70
Return on assets%
25.77
26.20
23.84
25.18
22.77
20.57
20.61
19.81
21.41
23.86
7.66
20.61
23.31
58
30.57
EPS₹
23.24
23.01
24.04
23.93
21.92
23.41
22.69
23.63
26.55
28.42
32.59
5.33%
1.79%
—
16.92
EPS growth%
24.56
22.09
20.71
18.37
19.83
17.77
18.91
20.24
19.74
21.00
29.28
19.74
20.03
25
28.73
Bookvalue per sh₹
44.97
39.08
37.32
36.03
38.38
36.23
32.39
32.38
29.18
27.77
64.62
(6.27%)
(5.51%)
—
48.07
FCF per share₹
119.73
120.79
119.05
123.73
124.72
123.38
136.89
151.37
148.73
163.48
115.29
5.56%
2.84%
—
48.39
Dividend per sh₹
187.64
176.19
179.71
180.85
187.23
177.86
156.50
137.65
125.10
118.26
112.77
(8.78%)
(4.00%)
—
20.17
Div yield (avg)%
12.38
13.11
10.77
8.96
9.24
7.58
8.78
6.54
5.40
6.43
19.52
6.54
8.87
24
7.36
Payout ratio%
13.57
12.23
10.81
11.23
10.89
11.11
8.36
6.50
8.88
10.49
10.74
8.88
10.85
16
189.8
Shares (diluted)M
243.6
277.1
286.3
328.1
311.7
336.7
332.8
319.8
350.7
356.4
191.0
2.71%
3.73%
42
7.37
Buyback yield%
29.99
28.31
29.70
28.60
26.74
26.61
25.65
25.03
26.52
26.30
9.54
26.30
26.68
62
0.928
D/E ratiox
0.302
0.309
0.333
0.327
0.295
0.310
0.339
0.325
0.356
0.371
1.743
0.339
0.326
93
35.70
Enterprise value₹B
15.38
15.68
15.49
13.82
14.66
13.71
12.87
13.36
12.88
13.94
14.41
(1.01%)
(0.14%)
88
18.29
LT debt₹B
33.23
32.68
34.62
31.38
34.25
31.77
34.17
37.41
32.71
30.88
11.66
(2.05%)
(0.68%)
37
Revenue
₹38.75B
2.13%
1.00×
Cost of revenue
₹16.57B
1.89%
0.98×
Operating expenses
₹9.709B
2.15%
1.00×
Goodwill & intangibles
16.39%
Spread over hurdle
(6.00%)