9.869
Revenue₹B
5.983
6.125
6.402
6.758
6.860
7.136
7.477
7.910
8.401
8.656
10.10
4.76%
3.89%
40
12.55
Revenue growth%
10.33
10.39
10.29
12.62
13.96
16.71
18.02
18.18
18.90
19.08
27.95
18.18
15.33
58
5.44
Gross margin%
14.06
15.42
17.69
17.46
15.36
14.19
11.69
9.08
8.33
7.72
2.07
9.08
14.12
46
11.26
Operating margin%
27.29
29.32
27.39
29.33
31.50
31.76
33.91
34.22
36.36
38.63
10.03
34.22
31.63
44
17.54
Net margin%
0.40
0.90
0.40
0.40
0.40
0.40
2.65
2.24
4.45
2.31
20.55
2.31
0.65
79
34.18
P/E ratio (avg)x
27.48
28.93
31.94
28.54
25.54
27.72
29.27
27.06
26.87
24.79
23.13
27.06
27.60
47
12.33
EV/EBITx
32.12
30.99
32.30
36.07
34.90
37.85
37.54
41.63
41.11
40.82
12.39
40.82
36.80
65
25.59
FCF yield (avg)%
9.12
6.79
4.35
2.09
1.00
0.40
0.40
1.08
1.15
2.98
25.10
1.08
1.62
42
27.00
FCF margin%
20.34
21.46
20.19
23.09
20.78
19.43
17.83
20.36
22.05
21.59
15.45
20.36
20.57
18
0.122
FCF / Net incomex
1.425
1.451
1.655
1.891
1.982
2.135
2.404
2.757
3.022
3.445
0.832
2.757
2.058
23
17.25
ROIC%
27.77
30.30
33.17
31.91
32.81
32.80
29.90
27.15
25.31
23.80
20.21
27.15
30.10
36
14.73
Return on equity%
1.98
2.96
4.29
3.17
5.41
2.66
2.53
3.36
5.50
6.93
22.57
3.36
3.26
49
12.51
Return on assets%
6.92
8.35
7.93
5.68
6.43
6.07
7.75
10.28
10.93
13.12
25.35
10.28
7.84
83
42.35
EPS₹
18.12
19.42
23.01
23.52
25.71
25.93
26.58
29.93
35.47
38.61
45.19
8.47%
9.42%
—
4.57
EPS growth%
0.69
3.43
0.84
3.04
0.72
1.26
3.94
3.22
5.29
7.72
15.10
3.94
3.13
33
38.23
Bookvalue per sh₹
8.15
7.12
7.63
6.67
7.39
7.84
8.47
7.73
7.10
6.91
18.92
(1.36%)
(1.91%)
—
23.62
FCF per share₹
48.16
48.67
45.10
50.62
53.45
57.21
51.10
55.04
59.30
58.49
24.56
1.82%
1.21%
—
5.91
Dividend per sh₹
41.53
47.85
48.88
50.53
56.48
53.94
55.86
58.41
60.53
69.98
30.07
4.38%
6.09%
—
7.81
Div yield (avg)%
14.21
14.17
12.00
13.83
14.83
14.99
12.14
14.27
16.60
17.78
16.31
14.99
14.24
8
20.77
Payout ratio%
28.94
30.44
28.55
30.98
33.42
33.02
34.71
34.26
33.67
32.62
14.55
33.67
32.82
9
119.2
Shares (diluted)M
110.4
101.1
107.2
113.3
103.3
90.61
88.34
87.03
87.81
85.02
117.9
(3.82%)
(3.43%)
94
28.23
Buyback yield%
14.30
14.84
14.31
14.68
13.65
15.61
18.11
18.26
19.42
20.50
15.93
18.26
15.23
62
0.918
D/E ratiox
1.275
1.221
1.362
1.587
1.721
1.659
1.649
1.617
1.599
1.536
1.762
1.617
1.593
31
7.306
Enterprise value₹B
8.938
9.589
10.69
11.05
11.47
12.59
13.34
13.84
13.55
14.99
9.889
5.49%
6.07%
58
9.593
LT debt₹B
3.633
3.929
4.337
4.463
4.615
4.916
4.655
5.422
6.060
5.785
3.085
4.62%
4.41%
84
Revenue
₹8.656B
3.89%
1.00×
Cost of revenue
₹4.555B
3.91%
1.00×
Operating expenses
₹1.709B
3.77%
0.99×
Spread over hurdle
11.06%