5.196
Revenue₹B
21.42
23.10
24.87
27.05
29.26
31.78
34.58
37.89
41.96
45.80
5.417
9.37%
8.99%
34
6.28
Revenue growth%
8.86
9.15
7.84
8.81
8.90
6.90
9.87
12.24
15.14
12.49
11.71
12.24
9.03
5
7.70
Gross margin%
11.49
13.33
15.82
18.28
20.97
20.54
21.64
24.02
22.69
24.63
19.50
22.69
20.75
34
10.88
Operating margin%
4.31
3.94
2.56
3.28
1.78
2.90
4.96
3.19
0.58
0.40
20.29
2.90
3.05
63
19.38
Net margin%
19.33
19.53
21.82
19.21
16.38
16.72
14.45
12.47
12.65
14.00
29.20
14.00
16.55
43
23.82
P/E ratio (avg)x
16.32
15.58
17.73
16.47
18.46
17.45
15.96
16.91
18.59
17.83
23.96
17.45
17.18
87
24.70
EV/EBITx
41.10
42.85
46.17
45.20
50.60
59.66
71.20
83.30
83.49
90.60
14.08
83.30
55.13
32
13.47
FCF yield (avg)%
18.99
16.91
19.74
21.13
21.04
18.63
15.89
15.83
14.71
11.85
14.14
15.83
17.77
39
23.66
FCF margin%
19.52
17.79
17.98
20.32
19.74
19.77
22.51
21.13
21.80
24.06
25.09
21.80
20.04
94
1.628
FCF / Net incomex
2.105
2.167
2.475
2.453
2.795
2.993
3.353
3.218
3.139
3.263
0.829
3.218
2.894
75
12.87
ROIC%
13.83
15.42
17.63
17.99
20.49
19.42
19.37
20.87
18.06
16.02
19.06
19.37
18.03
78
18.45
Return on equity%
6.13
8.26
6.64
8.00
5.74
3.43
2.02
0.40
0.40
1.37
8.47
1.37
4.59
8
27.11
Return on assets%
19.40
18.92
21.92
19.51
17.62
19.88
19.19
16.80
19.27
19.52
16.22
19.27
19.33
19
34.04
EPS₹
28.86
29.32
29.80
29.01
33.60
37.38
38.57
38.07
41.49
46.61
35.46
6.76%
5.64%
—
4.37
EPS growth%
28.26
28.63
26.06
25.88
27.92
29.80
27.46
25.74
27.99
26.13
7.12
27.46
27.69
52
43.09
Bookvalue per sh₹
31.58
28.64
28.01
25.84
23.25
21.74
21.76
21.37
21.52
20.87
10.88
(2.14%)
(3.70%)
—
50.83
FCF per share₹
49.02
45.91
50.04
54.47
59.04
52.70
58.06
63.53
58.28
55.71
22.74
(1.15%)
0.17%
—
41.69
Dividend per sh₹
18.00
15.35
13.33
13.92
14.91
12.62
12.16
12.52
11.91
10.66
41.64
(6.49%)
(4.82%)
—
6.51
Div yield (avg)%
12.14
10.84
13.78
13.44
11.41
12.40
9.72
10.63
12.84
12.02
13.73
12.02
12.08
91
27.83
Payout ratio%
22.58
20.32
19.25
22.00
21.73
19.24
21.75
20.53
18.81
19.65
16.13
19.65
20.43
69
378.7
Shares (diluted)M
325.6
351.4
354.3
396.8
400.0
369.0
395.2
410.9
385.5
399.7
384.4
(0.01%)
1.82%
33
7.70
Buyback yield%
30.36
30.36
28.50
25.56
27.98
28.96
28.74
31.01
29.07
30.26
8.69
29.07
29.02
28
1.595
D/E ratiox
0.537
0.514
0.563
0.537
0.507
0.473
0.503
0.480
0.514
0.474
0.719
0.480
0.510
65
6.351
Enterprise value₹B
25.81
29.18
29.17
27.67
29.30
28.18
30.12
33.19
29.60
28.35
35.79
(0.66%)
(0.02%)
27
7.883
LT debt₹B
23.89
25.61
24.83
24.26
23.61
22.89
22.10
23.36
26.05
24.08
12.48
0.39%
0.88%
71
Revenue
₹45.80B
8.99%
1.00×
Cost of revenue
₹28.24B
8.79%
0.98×
Operating expenses
₹9.583B
8.97%
1.00×
Property and equipment
17.18%
Spread over hurdle
(7.03%)