106.8
Revenue₹B
147.1
148.9
150.4
152.5
150.9
149.0
145.7
146.6
145.3
148.1
112.1
(0.37%)
0.16%
18
8.55
Revenue growth%
5.82
5.38
5.27
5.57
3.51
0.74
1.83
2.92
3.30
2.96
12.69
2.92
3.41
40
22.20
Gross margin%
8.84
6.84
5.01
7.18
5.65
6.54
7.48
7.78
7.63
4.77
26.35
7.48
7.01
70
17.72
Operating margin%
26.31
27.47
26.24
24.46
22.44
25.34
28.30
28.84
27.64
26.73
16.79
27.64
26.52
69
26.82
Net margin%
6.05
7.64
5.46
6.09
7.29
8.57
10.78
11.76
14.28
11.31
6.82
11.31
8.11
28
17.63
P/E ratio (avg)x
9.943
10.76
9.757
10.48
10.87
9.278
8.664
7.881
8.272
8.058
18.28
8.272
9.517
9
7.351
EV/EBITx
40.85
39.18
38.07
37.21
37.81
37.34
40.38
45.30
52.11
50.78
17.62
45.30
39.78
20
15.47
FCF yield (avg)%
12.20
11.06
11.82
12.67
14.46
14.75
14.58
14.15
14.95
12.92
17.55
14.58
13.54
61
20.31
FCF margin%
0.60
0.40
0.91
3.75
5.34
3.44
5.93
8.38
9.34
11.24
5.52
8.38
4.54
85
0.675
FCF / Net incomex
0.600
0.635
0.591
0.562
0.500
0.496
0.550
0.604
0.616
0.614
1.135
0.604
0.595
29
18.24
ROIC%
13.95
14.42
12.76
14.14
13.41
14.44
17.10
14.90
15.60
13.87
7.15
14.90
14.28
54
11.07
Return on equity%
27.41
29.25
30.55
33.20
30.50
30.51
29.15
30.55
30.99
28.78
17.44
30.51
30.50
20
8.26
Return on assets%
4.87
3.34
4.79
6.77
9.59
12.36
15.21
17.49
15.22
17.73
23.77
15.22
10.98
17
780.57
EPS₹
762.46
654.91
666.25
689.84
731.83
777.99
847.20
813.83
701.40
658.82
864.03
(2.08%)
(2.06%)
—
11.64
EPS growth%
33.80
36.67
37.66
40.14
42.67
40.16
42.93
45.79
46.81
44.24
10.97
44.24
41.41
93
354.34
Bookvalue per sh₹
572.73
570.85
629.14
629.18
700.36
796.30
868.36
933.64
1,001
927.11
826.10
5.77%
5.29%
—
530.05
FCF per share₹
889.05
794.33
734.50
724.19
674.74
646.81
646.83
618.42
589.97
614.45
434.30
(1.85%)
(5.02%)
—
1,177
Dividend per sh₹
473.20
506.80
528.51
611.75
668.71
737.63
836.01
817.26
811.87
909.09
274.58
6.33%
7.69%
—
10.47
Div yield (avg)%
6.52
5.17
4.21
5.65
3.00
4.40
4.25
6.24
5.80
6.19
16.98
5.80
5.41
82
20.85
Payout ratio%
27.61
26.70
24.49
26.18
24.36
27.07
28.77
26.12
26.54
24.12
15.71
26.54
26.36
12
60.41
Shares (diluted)M
50.28
51.95
46.67
46.91
49.32
47.68
51.78
44.90
47.48
41.46
59.35
(3.41%)
(2.49%)
33
22.60
Buyback yield%
6.82
9.27
9.11
8.31
9.92
12.17
10.10
7.98
7.97
5.22
4.92
7.98
8.71
42
1.044
D/E ratiox
1.724
1.562
1.591
1.591
1.779
1.733
1.776
1.829
1.902
2.071
1.224
1.829
1.755
69
42.26
Enterprise value₹B
131.5
151.6
146.1
166.5
156.7
180.3
187.3
181.6
171.8
174.9
29.34
2.22%
3.98%
51
104.2
LT debt₹B
14.89
14.98
15.94
17.42
17.55
19.50
20.18
18.84
20.24
22.89
66.21
5.46%
4.43%
51
Revenue
₹148.1B
0.16%
1.00×
Cost of revenue
₹72.36B
0.27%
1.01×
Operating expenses
₹29.92B
(0.43%)
0.94×
Spread over hurdle
13.29%