15.90
Revenue₹B
16.69
17.39
17.63
17.62
17.90
18.54
18.97
19.02
19.50
19.93
17.23
2.18%
2.21%
47
2.35
Revenue growth%
23.84
25.18
25.25
28.19
27.18
24.82
27.40
24.98
23.48
23.61
16.08
24.82
25.08
35
2.27
Gross margin%
9.57
11.09
11.69
13.05
14.41
12.75
12.66
15.64
17.10
19.17
18.41
15.64
12.90
69
29.16
Operating margin%
0.40
3.27
4.74
6.21
6.32
3.62
4.82
7.80
6.50
9.49
24.33
6.50
5.52
30
9.22
Net margin%
3.22
2.76
0.67
3.22
1.09
2.40
3.46
1.71
0.95
2.10
22.93
2.10
2.25
12
17.98
P/E ratio (avg)x
43.74
46.06
51.56
53.25
55.30
60.55
64.51
70.98
77.26
80.38
14.49
70.98
57.93
13
11.44
EV/EBITx
31.80
35.47
31.70
29.68
29.01
31.44
31.72
28.69
27.91
27.56
23.48
28.69
30.56
29
7.60
FCF yield (avg)%
0.40
0.40
1.27
1.96
4.24
6.77
7.34
8.95
11.40
12.86
13.06
8.95
5.51
35
23.72
FCF margin%
19.79
20.46
19.88
21.98
24.81
27.36
26.20
23.37
23.54
20.86
5.37
23.54
22.67
31
0.209
FCF / Net incomex
0.778
0.906
1.030
1.033
1.245
1.343
1.594
1.669
1.665
1.718
0.603
1.665
1.294
55
9.91
ROIC%
16.57
14.32
15.82
13.87
14.84
14.15
11.44
9.93
10.67
8.46
6.19
10.67
14.01
54
9.45
Return on equity%
13.70
10.72
10.80
12.05
9.12
7.70
10.66
11.98
13.54
16.31
12.50
11.98
11.39
6
17.06
Return on assets%
20.41
21.53
18.73
19.68
20.64
20.04
21.30
20.35
23.32
22.99
28.05
21.30
20.53
35
42.71
EPS₹
53.22
55.86
65.39
70.91
74.10
84.85
87.57
104.85
121.33
124.30
44.22
10.90%
10.54%
—
7.32
EPS growth%
29.53
28.62
28.64
31.34
32.43
35.05
37.59
38.05
39.70
36.75
26.14
37.59
33.74
81
21.83
Bookvalue per sh₹
39.04
34.91
37.02
38.18
37.68
39.89
43.70
42.37
44.98
46.88
47.27
4.46%
2.38%
—
44.68
FCF per share₹
52.95
53.00
47.23
47.89
51.24
50.82
45.37
48.18
54.09
60.98
52.31
3.54%
1.36%
—
34.63
Dividend per sh₹
37.86
33.48
34.32
33.50
30.90
31.78
28.23
28.69
24.75
21.49
37.84
(7.00%)
(5.26%)
—
10.62
Div yield (avg)%
24.75
25.20
26.76
24.00
23.04
21.51
21.12
18.53
16.52
18.54
21.79
18.54
22.27
59
11.29
Payout ratio%
0.40
0.40
0.40
0.40
2.89
4.22
4.74
1.78
0.40
0.40
8.22
1.78
0.40
67
73.75
Shares (diluted)M
82.88
78.90
86.77
94.50
107.4
119.7
126.4
131.4
133.7
146.3
76.52
6.37%
5.85%
66
16.03
Buyback yield%
29.25
27.16
29.68
31.59
32.59
32.77
30.42
30.66
31.27
29.05
27.95
30.66
30.54
67
1.274
D/E ratiox
0.678
0.729
0.792
0.872
0.832
0.945
1.052
1.008
0.967
1.068
0.131
1.008
0.908
92
1.858
Enterprise value₹B
28.16
30.59
33.18
35.78
38.23
42.13
48.60
53.68
63.75
66.55
8.907
11.73%
10.50%
30
2.590
LT debt₹B
4.030
3.540
3.739
3.861
4.209
3.684
3.881
4.234
4.533
4.338
11.81
0.61%
1.38%
46
Revenue
₹19.93B
2.21%
1.00×
Cost of revenue
₹12.90B
2.32%
1.01×
Operating expenses
₹3.196B
2.49%
1.03×
Return on capital
117.65%
Spread over hurdle
101.55%