98.62
Revenue₹B
127.3
131.9
135.7
140.1
140.4
142.2
144.4
147.4
151.9
155.0
109.6
2.00%
2.16%
50
4.57
Revenue growth%
0.40
0.40
0.40
0.90
0.40
2.11
0.40
1.84
3.58
5.96
16.21
2.11
0.65
64
7.29
Gross margin%
13.99
15.24
17.47
17.15
20.00
19.76
19.86
19.48
20.12
18.46
6.91
19.76
18.97
7
11.16
Operating margin%
28.36
26.30
24.87
23.54
23.55
23.21
20.98
18.22
18.98
20.01
12.60
20.01
23.38
44
15.07
Net margin%
8.40
8.68
7.30
8.46
7.29
9.52
7.42
8.38
10.18
8.89
11.48
8.89
8.43
84
22.29
P/E ratio (avg)x
9.154
9.954
8.721
8.306
8.164
7.681
8.350
8.331
8.033
7.546
24.05
8.033
8.318
34
26.59
EV/EBITx
20.67
22.42
21.54
23.86
25.57
22.89
20.63
18.78
18.78
17.10
21.46
18.78
21.10
27
2.14
FCF yield (avg)%
25.17
23.36
20.94
20.65
22.99
21.60
23.57
22.62
24.56
23.07
20.33
23.07
23.03
68
10.29
FCF margin%
11.29
8.35
7.98
10.13
12.64
12.97
14.97
15.68
14.55
12.53
20.99
14.55
12.59
64
0.214
FCF / Net incomex
2.583
2.677
2.701
2.565
2.740
3.116
3.499
3.767
4.321
4.044
1.582
3.767
2.928
79
28.61
ROIC%
33.18
33.91
33.09
33.36
30.93
31.41
33.68
32.40
35.31
35.84
12.99
33.68
33.27
80
18.25
Return on equity%
30.45
32.07
33.56
33.16
32.89
33.20
33.02
32.49
30.09
29.77
6.93
32.49
32.69
37
25.02
Return on assets%
1.40
2.90
5.73
3.07
4.87
6.36
8.16
10.47
8.82
6.31
26.74
8.16
6.02
63
172.01
EPS₹
67.84
65.44
69.67
75.22
66.85
64.16
60.69
53.40
57.08
61.44
190.52
(1.67%)
(0.92%)
—
19.44
EPS growth%
24.58
27.28
27.14
27.55
25.73
23.19
23.96
22.98
24.94
26.13
13.35
23.96
25.34
5
344.43
Bookvalue per sh₹
72.00
79.97
82.56
81.33
93.32
98.10
93.92
99.20
99.21
113.02
82.00
3.90%
5.94%
—
381.74
FCF per share₹
91.91
88.27
90.32
87.35
82.85
74.82
70.14
75.99
72.20
82.02
275.99
(0.20%)
(1.40%)
—
221.35
Dividend per sh₹
156.54
164.30
149.85
146.43
139.94
128.18
138.92
157.66
175.56
175.36
131.72
4.62%
0.22%
—
8.21
Div yield (avg)%
13.46
11.36
14.34
14.85
13.81
14.67
14.90
17.49
17.75
20.11
4.24
17.49
14.76
28
2.22
Payout ratio%
22.23
23.10
21.18
21.57
23.40
23.53
21.02
20.08
20.19
17.99
13.80
20.19
21.37
70
294.7
Shares (diluted)M
315.1
293.2
306.0
296.0
278.8
298.1
335.8
340.5
316.7
355.2
299.8
4.96%
2.08%
44
14.02
Buyback yield%
14.36
15.86
16.24
17.96
18.72
17.63
17.49
18.84
21.13
23.87
13.67
18.84
17.79
15
1.538
D/E ratiox
1.849
2.105
2.482
2.479
2.476
2.470
2.431
2.627
3.177
3.343
0.195
2.627
2.478
90
115.3
Enterprise value₹B
137.4
139.5
130.4
144.8
137.2
153.2
172.1
197.2
201.3
215.7
54.62
9.46%
4.52%
80
81.28
LT debt₹B
149.1
166.7
163.1
177.1
167.6
176.5
203.0
237.9
271.4
309.3
108.6
13.03%
8.76%
58
Revenue
₹155.0B
2.16%
1.00×
Cost of revenue
₹68.13B
2.06%
0.99×
Operating expenses
₹37.56B
2.38%
1.02×
Cash and investments
16.02%
Goodwill & intangibles
15.63%
Spread over hurdle
58.71%