12.22
Revenue₹B
6.379
6.744
7.159
7.482
8.090
8.626
9.304
9.725
10.33
11.20
13.21
6.73%
6.26%
20
14.34
Revenue growth%
5.04
3.37
2.84
3.86
1.72
3.42
4.09
1.92
0.60
1.41
3.52
1.92
3.11
17
26.29
Gross margin%
39.24
41.44
42.57
44.45
44.69
46.27
48.94
47.57
47.86
45.76
29.80
47.57
45.22
19
29.50
Operating margin%
11.63
13.68
11.26
12.48
11.21
8.75
6.05
5.96
7.57
8.65
9.81
7.57
9.98
61
25.38
Net margin%
13.32
16.02
16.56
14.83
16.07
18.16
17.35
18.40
18.34
15.42
15.60
18.16
16.31
15
23.99
P/E ratio (avg)x
21.77
23.30
25.71
27.25
30.57
28.02
29.87
31.12
33.48
37.55
26.07
31.12
28.95
18
23.85
EV/EBITx
9.732
11.00
12.03
11.58
12.70
12.83
12.16
13.14
13.87
13.93
27.92
13.14
12.43
74
24.43
FCF yield (avg)%
0.40
2.24
0.40
0.40
0.40
0.59
0.40
2.02
2.52
3.85
28.27
2.02
0.50
88
10.06
FCF margin%
11.54
12.73
10.66
12.33
10.54
11.11
8.20
9.60
8.12
10.34
17.97
9.60
10.60
11
0.155
FCF / Net incomex
0.786
0.808
0.813
0.818
0.870
0.988
0.962
1.053
1.153
1.057
1.158
1.053
0.916
12
11.56
ROIC%
17.90
17.73
19.18
19.76
20.62
21.95
23.20
21.31
20.48
18.41
23.18
21.31
20.12
62
19.94
Return on equity%
9.53
8.56
6.29
6.23
7.88
7.64
5.80
7.56
7.22
9.19
29.80
7.56
7.60
53
14.01
Return on assets%
33.96
32.03
32.50
34.57
34.92
35.82
38.68
37.24
38.88
40.30
17.52
38.68
35.37
48
12.68
EPS₹
21.95
24.66
28.67
28.66
27.64
28.94
30.11
31.37
33.22
36.81
13.82
5.89%
6.02%
—
29.63
EPS growth%
20.24
17.51
16.25
14.84
12.31
11.84
14.44
11.70
9.58
7.95
25.01
11.70
13.37
87
19.76
Bookvalue per sh₹
41.05
45.95
48.21
56.50
63.63
62.52
73.70
76.02
83.64
89.62
13.67
7.09%
9.14%
—
31.56
FCF per share₹
10.64
10.91
10.34
9.48
8.37
8.91
8.45
8.74
8.35
8.61
5.63
0.56%
(3.03%)
—
18.45
Dividend per sh₹
12.46
12.72
13.80
14.61
15.28
16.75
14.95
13.09
12.57
12.83
16.81
(3.43%)
0.56%
—
21.93
Div yield (avg)%
8.18
6.93
6.77
9.52
12.01
13.52
16.27
16.25
18.30
15.70
25.63
16.25
12.76
50
25.19
Payout ratio%
22.52
24.69
23.62
24.31
23.65
26.44
24.34
25.32
23.81
22.35
27.78
24.34
24.06
90
166.5
Shares (diluted)M
248.2
284.8
275.1
280.2
293.9
333.6
400.9
443.1
452.8
477.0
169.9
10.17%
6.60%
63
3.78
Buyback yield%
12.70
15.04
12.31
13.92
13.75
12.95
13.91
13.66
15.04
13.29
12.17
13.66
13.70
9
1.574
D/E ratiox
0.152
0.164
0.169
0.164
0.195
0.221
0.252
0.255
0.290
0.284
0.694
0.255
0.208
68
6.088
Enterprise value₹B
15.81
15.28
15.16
16.81
18.65
21.37
22.59
23.10
26.66
28.38
9.153
8.76%
7.41%
85
9.209
LT debt₹B
11.81
13.36
13.70
14.26
14.21
13.12
14.31
14.33
15.09
14.60
0.593
0.54%
2.34%
20
Revenue
₹11.20B
6.26%
1.00×
Cost of revenue
₹6.463B
6.47%
1.02×
Operating expenses
₹1.750B
5.75%
0.95×
Goodwill & intangibles
17.23%
Spread over hurdle
(1.99%)