32.89
Revenue₹B
12.71
13.52
14.90
16.01
16.93
18.06
19.54
21.23
22.99
24.99
33.90
8.10%
7.79%
53
26.18
Revenue growth%
9.10
7.05
6.60
7.21
10.15
9.75
11.53
12.23
12.27
13.11
2.58
12.23
9.95
16
20.73
Gross margin%
1.27
0.40
1.39
3.12
2.72
2.14
3.78
3.83
2.66
1.79
11.83
2.66
2.40
52
10.55
Operating margin%
8.85
6.75
6.23
3.72
3.96
6.52
5.58
6.68
4.30
2.39
18.51
5.58
5.90
24
4.22
Net margin%
35.38
37.88
36.88
35.80
36.97
36.98
39.03
38.79
39.36
42.25
23.67
39.03
37.43
54
24.70
P/E ratio (avg)x
35.89
36.58
39.63
42.82
41.62
46.78
45.75
47.84
54.58
55.22
32.02
47.84
44.29
56
20.07
EV/EBITx
19.05
19.50
20.84
21.97
20.09
18.48
18.34
17.08
15.38
13.38
12.80
17.08
18.76
19
24.59
FCF yield (avg)%
13.27
14.11
13.37
14.26
14.12
12.48
14.24
16.61
19.14
19.82
5.65
16.61
14.18
39
23.18
FCF margin%
4.14
2.82
2.28
4.58
4.80
5.65
3.56
6.01
6.96
9.16
8.85
6.01
4.69
13
1.255
FCF / Net incomex
1.362
1.337
1.440
1.426
1.299
1.235
1.124
1.108
1.119
1.208
0.243
1.124
1.267
23
15.31
ROIC%
20.14
20.11
21.73
20.46
22.28
21.24
22.25
24.09
22.31
19.88
5.56
22.25
21.49
37
22.25
Return on equity%
8.86
11.51
11.83
10.04
13.00
12.97
14.85
12.68
10.06
11.48
4.97
12.68
11.67
70
11.54
Return on assets%
5.95
8.09
11.07
8.91
7.15
6.77
4.12
3.89
1.05
0.40
22.69
3.89
6.36
39
27.87
EPS₹
65.80
71.22
73.51
79.86
92.71
93.71
96.44
99.41
116.08
126.36
29.30
6.39%
7.89%
—
26.75
EPS growth%
4.39
5.67
6.87
6.23
7.72
7.40
4.83
6.13
4.51
2.39
2.78
4.83
5.90
47
13.50
Bookvalue per sh₹
76.64
83.75
88.66
85.74
94.54
104.49
116.68
138.48
164.38
179.70
27.87
13.71%
9.21%
—
18.21
FCF per share₹
81.67
86.34
89.70
99.93
96.58
93.87
91.67
86.82
90.64
92.86
47.96
(0.78%)
0.99%
—
41.20
Dividend per sh₹
44.67
43.59
46.77
46.89
47.08
43.93
41.45
46.60
42.78
45.00
47.42
(0.90%)
(0.48%)
—
26.51
Div yield (avg)%
16.29
17.01
18.73
20.50
17.78
15.36
14.37
14.73
16.04
14.80
2.68
14.80
16.17
92
15.40
Payout ratio%
0.40
2.05
0.72
0.40
2.64
0.53
0.79
0.43
0.74
2.02
6.48
0.74
0.73
58
391.5
Shares (diluted)M
500.8
497.9
564.6
666.0
686.8
682.5
746.6
846.0
933.7
963.9
402.0
7.01%
8.09%
53
6.79
Buyback yield%
20.26
18.16
19.23
19.12
21.38
19.30
21.63
22.03
21.79
23.66
16.86
21.79
20.82
88
1.755
D/E ratiox
0.911
0.978
1.133
1.054
1.193
1.345
1.351
1.275
1.398
1.358
0.480
1.351
1.234
73
2.956
Enterprise value₹B
2.331
2.640
2.683
2.620
2.818
3.075
3.360
3.181
3.284
3.604
22.16
5.05%
3.86%
6
14.21
LT debt₹B
30.35
30.67
34.44
37.98
38.40
38.09
41.49
48.40
54.19
54.96
29.64
7.43%
5.84%
46
Revenue
₹24.99B
7.79%
1.00×
Cost of revenue
₹17.50B
7.79%
1.00×
Operating expenses
₹5.139B
7.58%
0.98×
Goodwill & intangibles
21.44%
Spread over hurdle
(8.51%)