14.36
Revenue₹B
17.93
18.26
18.72
19.80
20.36
21.30
22.60
23.62
24.42
25.05
15.70
4.23%
4.00%
39
12.24
Revenue growth%
22.61
20.96
19.23
18.94
18.32
15.65
13.27
13.18
10.68
11.21
8.76
13.18
16.98
60
24.14
Gross margin%
15.94
18.20
17.62
19.43
17.72
16.45
15.07
13.31
15.61
13.11
4.82
15.07
16.19
30
29.83
Operating margin%
19.39
16.80
14.52
12.27
13.74
12.43
10.78
11.67
10.59
10.17
19.18
10.78
12.35
81
20.86
Net margin%
30.16
32.53
30.00
29.10
29.97
28.60
31.43
32.90
34.36
33.20
25.18
32.90
30.80
80
19.97
P/E ratio (avg)x
25.79
23.96
22.74
20.62
20.57
19.76
19.90
20.50
18.11
17.08
16.27
19.76
20.53
32
31.76
EV/EBITx
28.98
27.40
28.02
27.37
25.99
27.34
27.42
29.13
28.93
26.97
18.54
27.42
27.41
68
28.38
FCF yield (avg)%
16.97
18.35
18.70
15.92
17.16
18.59
20.35
17.80
20.40
20.18
25.77
20.18
18.47
54
12.38
FCF margin%
27.10
29.11
29.50
28.83
30.13
33.10
33.01
33.36
33.64
35.79
20.70
33.36
31.57
60
1.592
FCF / Net incomex
1.529
1.809
1.936
1.891
2.237
2.341
2.391
2.398
2.599
2.742
0.534
2.398
2.289
70
25.99
ROIC%
27.63
26.33
25.77
25.95
25.84
24.15
22.93
20.23
17.71
20.00
10.36
20.23
24.96
28
21.53
Return on equity%
8.98
11.35
11.94
9.76
9.75
7.40
4.72
2.21
0.40
0.40
24.95
2.21
8.19
63
7.80
Return on assets%
21.27
19.94
17.81
18.04
17.07
17.02
14.80
12.10
9.25
6.91
23.73
12.10
17.05
89
146.66
EPS₹
139.38
143.30
141.97
139.05
126.01
125.92
123.27
120.68
120.23
129.92
158.50
0.61%
(1.05%)
—
17.91
EPS growth%
15.38
14.14
13.15
12.94
11.04
12.42
9.45
12.29
12.96
14.54
19.67
12.42
12.95
61
157.69
Bookvalue per sh₹
94.09
90.73
81.40
80.59
82.69
76.42
69.40
68.34
61.92
55.00
159.08
(7.83%)
(6.26%)
—
123.14
FCF per share₹
204.54
210.63
236.87
246.91
232.16
214.44
222.73
200.82
206.06
197.73
106.12
(3.16%)
0.22%
—
68.36
Dividend per sh₹
149.17
169.84
180.96
209.28
236.93
252.67
233.81
228.90
222.55
206.98
81.75
(2.67%)
3.29%
—
27.41
Div yield (avg)%
29.90
32.22
34.84
32.41
29.62
27.13
29.32
28.54
25.77
24.45
4.95
27.13
29.47
83
18.20
Payout ratio%
12.65
11.79
9.99
12.38
13.82
10.91
11.81
11.26
11.39
9.73
24.99
11.26
11.59
21
22.65
Shares (diluted)M
23.08
22.28
20.69
18.61
16.04
17.28
18.69
18.10
15.89
16.82
22.67
0.96%
(3.08%)
42
27.56
Buyback yield%
12.36
14.54
17.23
16.18
18.01
20.12
21.05
23.95
26.63
27.59
29.54
23.95
19.07
63
0.278
D/E ratiox
1.100
1.042
1.128
1.205
1.108
1.061
1.006
0.909
0.841
0.944
1.400
0.944
1.052
16
20.39
Enterprise value₹B
17.86
17.72
17.43
16.58
18.32
18.19
17.77
19.06
20.66
18.86
10.36
0.59%
0.34%
40
11.41
LT debt₹B
4.028
4.375
3.962
4.018
4.489
4.079
3.897
4.142
4.281
3.902
13.53
(2.77%)
(0.24%)
82
Revenue
₹25.05B
4.00%
1.00×
Cost of revenue
₹16.45B
4.04%
1.00×
Operating expenses
₹5.051B
3.68%
0.97×
Goodwill & intangibles
17.78%
Spread over hurdle
18.75%