0.682
Revenue₹B
7.986
8.348
8.595
9.092
9.548
10.15
10.55
10.79
11.40
11.83
0.753
4.38%
4.60%
6
27.77
Revenue growth%
23.40
22.98
25.12
25.11
23.26
21.98
21.20
23.13
23.72
23.83
5.21
23.13
23.33
78
18.12
Gross margin%
34.82
36.85
34.65
34.34
34.12
36.11
37.91
40.13
38.21
40.14
7.83
38.21
36.48
34
6.99
Operating margin%
29.24
29.74
30.87
29.98
30.85
31.40
30.94
31.86
30.92
31.77
12.24
31.40
30.89
9
2.37
Net margin%
16.85
19.29
19.95
17.80
16.75
19.62
19.63
22.03
22.70
22.11
12.98
22.03
19.63
54
33.39
P/E ratio (avg)x
49.93
48.65
55.64
57.42
56.09
62.27
61.61
70.51
84.79
99.83
20.27
70.51
59.52
70
23.91
EV/EBITx
32.18
32.45
34.08
34.41
35.69
41.04
40.33
44.08
50.41
49.61
16.71
44.08
38.01
43
5.31
FCF yield (avg)%
4.03
2.90
5.89
4.65
6.93
9.22
10.81
11.28
10.54
12.23
27.42
10.81
8.07
13
10.55
FCF margin%
13.80
12.60
10.18
9.51
11.65
9.15
8.63
9.57
11.26
8.67
21.46
9.15
9.88
26
1.329
FCF / Net incomex
0.579
0.515
0.570
0.547
0.510
0.546
0.516
0.491
0.480
0.516
0.653
0.516
0.516
47
2.50
ROIC%
21.73
23.39
25.62
22.77
22.39
24.96
24.32
27.18
26.32
24.01
18.07
24.96
24.17
48
22.26
Return on equity%
16.66
15.72
16.48
16.45
16.13
17.11
16.23
14.39
14.30
12.35
14.19
14.39
16.18
44
13.48
Return on assets%
15.67
17.78
17.28
16.21
17.01
16.12
13.21
13.22
16.13
18.05
12.93
16.12
16.17
79
7.11
EPS₹
20.96
21.04
20.43
22.02
24.69
25.03
27.12
27.73
31.83
36.11
7.84
7.90%
5.14%
—
12.27
EPS growth%
22.41
23.05
21.14
22.48
20.35
22.11
23.35
21.95
20.10
21.06
23.31
21.95
22.03
12
7.59
Bookvalue per sh₹
16.38
17.42
18.35
20.54
24.21
27.17
29.92
32.32
35.57
39.74
12.45
10.42%
9.67%
—
14.11
FCF per share₹
5.41
5.70
6.22
6.30
6.58
5.73
5.29
5.04
4.65
4.94
13.16
(5.57%)
(0.33%)
—
17.14
Dividend per sh₹
3.33
3.34
3.31
3.19
2.81
2.41
2.07
2.09
1.98
1.92
3.24
(7.27%)
(6.16%)
—
11.75
Div yield (avg)%
26.83
27.09
27.49
30.00
28.13
26.74
29.19
27.63
29.11
30.36
22.43
29.11
27.88
54
15.79
Payout ratio%
16.44
18.57
21.50
24.04
21.50
23.15
20.96
20.01
17.23
19.34
20.88
20.01
20.48
72
155.7
Shares (diluted)M
166.7
155.0
178.2
202.0
222.2
221.3
211.2
244.6
244.6
252.4
160.5
2.59%
5.73%
92
18.50
Buyback yield%
13.63
13.31
12.13
11.85
11.51
11.31
8.31
8.89
8.82
5.83
9.28
8.82
11.41
21
1.357
D/E ratiox
0.767
0.864
0.833
0.874
0.828
0.968
1.021
0.981
1.053
1.105
1.270
1.021
0.921
58
4.890
Enterprise value₹B
7.273
6.573
7.100
7.359
6.396
6.272
6.380
5.842
5.042
5.099
1.090
(4.43%)
(4.09%)
31
10.85
LT debt₹B
7.008
6.916
6.453
6.224
6.448
6.736
6.574
5.683
5.258
5.644
0.695
(2.63%)
(1.82%)
7
Revenue
₹11.83B
4.60%
1.00×
Cost of revenue
₹7.137B
4.67%
1.01×
Operating expenses
₹2.273B
4.77%
1.02×
Spread over hurdle
15.86%