7.980
Revenue₹B
23.46
25.15
27.03
29.96
32.69
35.83
39.62
43.92
47.01
50.78
8.436
9.21%
8.83%
13
15.38
Revenue growth%
14.05
12.34
11.40
12.85
14.28
13.14
14.07
13.44
16.34
18.26
8.69
14.07
13.75
39
2.61
Gross margin%
26.19
25.68
27.61
27.77
27.00
24.13
21.93
20.92
18.26
17.31
23.30
20.92
24.90
77
18.86
Operating margin%
9.88
8.75
7.92
5.88
6.19
9.05
8.93
6.50
7.59
7.96
5.62
7.96
7.94
84
9.91
Net margin%
6.28
6.38
7.11
6.68
6.32
5.04
3.26
4.34
4.42
4.73
2.60
4.42
5.66
32
7.864
P/E ratio (avg)x
24.33
27.35
24.54
23.25
24.87
28.16
31.17
32.50
33.64
30.43
15.98
31.17
27.76
28
37.53
EV/EBITx
24.50
26.89
24.46
22.78
23.70
26.51
26.83
26.29
28.51
30.96
11.71
26.83
26.40
37
22.42
FCF yield (avg)%
10.61
7.73
10.47
11.95
9.60
10.97
8.13
10.09
11.60
10.05
5.74
10.09
10.28
59
26.33
FCF margin%
26.21
24.74
25.11
24.36
25.34
25.00
26.12
23.96
22.48
20.95
7.06
23.96
24.87
94
0.653
FCF / Net incomex
1.526
1.396
1.326
1.490
1.606
1.696
1.572
1.534
1.552
1.773
0.286
1.572
1.543
52
8.89
ROIC%
14.75
16.40
14.57
17.45
19.08
18.87
17.77
15.15
14.62
13.52
26.00
15.15
15.77
34
15.73
Return on equity%
18.13
16.28
14.25
14.72
13.53
11.78
9.32
9.70
7.26
9.89
20.10
9.70
12.65
67
24.45
Return on assets%
24.49
22.87
22.14
23.66
26.54
26.12
26.11
26.46
28.26
30.15
14.12
26.46
26.11
61
39.90
EPS₹
32.59
33.15
38.41
40.25
43.80
47.26
48.91
57.19
64.29
65.98
42.14
8.54%
8.08%
—
29.84
EPS growth%
20.84
20.81
23.47
24.06
25.56
23.54
24.92
27.90
28.07
25.13
27.34
25.13
24.49
87
38.19
Bookvalue per sh₹
54.48
52.65
50.19
45.05
48.10
49.92
50.27
50.11
51.34
54.12
39.69
2.39%
(1.56%)
—
51.81
FCF per share₹
51.94
55.54
52.32
58.19
56.75
62.13
62.57
73.04
74.72
78.15
32.93
6.61%
3.47%
—
26.59
Dividend per sh₹
34.64
31.51
29.95
28.90
27.70
28.01
27.74
27.89
25.39
26.63
32.21
(0.78%)
(2.32%)
—
13.28
Div yield (avg)%
7.29
4.60
2.65
2.61
0.40
1.57
2.42
2.91
5.22
2.59
24.86
2.59
2.63
76
4.31
Payout ratio%
24.23
25.77
25.55
23.02
22.72
21.71
18.98
18.89
16.98
14.14
14.40
18.89
22.22
28
213.5
Shares (diluted)M
212.7
227.0
223.8
223.2
199.2
197.8
182.2
161.6
159.0
146.9
212.0
(5.92%)
(4.86%)
59
2.84
Buyback yield%
8.67
9.57
12.38
12.67
13.51
11.27
10.71
10.63
9.80
11.37
11.22
10.71
10.99
25
1.027
D/E ratiox
0.748
0.765
0.821
0.751
0.773
0.725
0.702
0.632
0.654
0.633
0.279
0.654
0.737
14
25.93
Enterprise value₹B
59.78
63.27
64.79
76.69
80.61
79.13
81.57
90.39
87.80
89.77
18.17
2.17%
4.88%
81
2.863
LT debt₹B
21.55
23.64
25.91
26.07
26.05
27.79
28.59
27.18
29.27
26.99
29.89
0.71%
1.67%
95
Revenue
₹50.78B
8.83%
1.00×
Cost of revenue
₹35.29B
9.17%
1.03×
Operating expenses
₹10.30B
8.56%
0.98×
Goodwill & intangibles
17.40%
Spread over hurdle
(4.45%)