21.56
Revenue₹B
18.82
18.76
18.72
18.83
18.86
19.43
19.44
19.88
20.52
20.40
23.93
1.58%
0.79%
41
21.41
Revenue growth%
13.00
11.18
11.04
8.35
7.39
6.78
8.74
8.88
8.96
11.29
10.36
8.88
8.92
76
2.61
Gross margin%
18.47
16.98
17.82
19.42
20.58
22.36
24.13
26.90
27.71
29.43
28.90
26.90
21.47
68
26.10
Operating margin%
15.34
16.69
16.46
17.67
20.66
22.21
24.75
24.01
25.65
25.08
5.85
24.75
21.44
70
3.88
Net margin%
28.71
28.95
26.18
28.76
25.84
23.19
21.13
22.41
19.45
17.11
6.67
21.13
24.52
87
14.18
P/E ratio (avg)x
9.393
9.856
10.61
12.57
15.10
18.06
17.84
17.65
20.40
23.38
34.61
18.06
16.38
89
13.09
EV/EBITx
56.13
64.01
70.26
77.74
88.59
86.55
94.32
95.56
107.6
106.3
19.60
95.56
87.57
79
27.50
FCF yield (avg)%
17.08
17.13
18.40
18.90
16.68
19.38
21.54
24.39
25.23
25.63
23.38
24.39
19.14
26
12.23
FCF margin%
18.66
17.33
18.88
16.32
15.25
15.12
15.64
17.18
14.78
14.62
27.75
15.12
15.98
83
1.265
FCF / Net incomex
0.378
0.389
0.414
0.397
0.426
0.407
0.424
0.421
0.500
0.560
1.516
0.424
0.417
14
24.55
ROIC%
26.90
26.16
24.00
23.63
24.64
22.11
24.91
27.82
28.39
27.68
17.27
27.68
25.54
52
24.80
Return on equity%
25.26
23.26
23.04
22.46
22.72
23.91
25.92
25.20
24.84
26.09
26.36
25.20
24.38
94
27.92
Return on assets%
12.63
13.68
12.71
14.33
16.23
16.45
14.88
17.15
16.89
19.42
2.22
16.89
15.56
15
51.30
EPS₹
40.85
45.84
40.77
45.70
44.42
49.63
49.68
52.24
51.62
48.57
52.55
1.81%
2.88%
—
26.33
EPS growth%
23.49
22.85
24.91
26.02
28.69
28.04
27.42
27.87
26.65
28.05
15.88
27.87
27.03
75
69.82
Bookvalue per sh₹
55.80
57.74
52.18
55.09
53.81
45.35
38.41
33.89
32.24
31.58
64.23
(10.11%)
(5.73%)
—
28.83
FCF per share₹
39.12
38.28
34.59
34.89
36.04
36.00
39.82
43.60
44.44
46.12
56.21
5.06%
2.10%
—
31.89
Dividend per sh₹
15.60
14.30
15.62
15.35
15.86
16.63
17.77
15.69
13.93
13.24
15.93
(3.55%)
(1.86%)
—
26.33
Div yield (avg)%
10.42
11.97
12.62
14.10
17.00
15.43
17.90
19.02
19.69
18.18
29.78
18.18
16.22
24
8.55
Payout ratio%
18.96
20.75
21.25
20.52
21.89
24.37
23.89
22.24
20.53
19.54
18.66
22.24
21.00
83
174.8
Shares (diluted)M
148.4
149.4
166.4
153.1
158.6
154.3
157.6
164.7
166.3
175.1
172.7
2.00%
1.78%
79
14.59
Buyback yield%
15.85
16.71
14.47
15.85
13.11
12.38
9.57
11.97
13.53
14.04
7.78
12.38
13.78
35
0.777
D/E ratiox
0.189
0.186
0.188
0.192
0.186
0.191
0.188
0.184
0.202
0.195
0.796
0.191
0.188
17
9.205
Enterprise value₹B
6.022
5.434
5.768
6.201
6.486
5.958
6.334
6.201
6.777
7.244
21.01
2.23%
1.49%
34
7.391
LT debt₹B
19.51
21.92
20.73
19.99
21.95
23.71
22.53
24.73
23.92
26.59
20.10
3.91%
3.67%
25
Revenue
₹20.40B
0.79%
1.00×
Cost of revenue
₹14.28B
0.79%
1.00×
Operating expenses
₹4.412B
0.90%
1.01×
Spread over hurdle
(12.13%)