4.961
Revenue₹B
6.331
6.953
7.533
8.028
8.563
9.274
10.13
10.80
11.46
12.35
5.182
7.60%
7.90%
38
29.54
Revenue growth%
22.14
24.24
26.29
27.10
28.31
29.27
26.88
23.90
24.84
25.19
24.83
25.19
25.74
43
13.13
Gross margin%
12.07
9.57
12.49
10.01
10.54
13.08
14.38
15.58
17.55
17.45
10.78
15.58
12.79
71
29.91
Operating margin%
27.26
29.69
28.90
27.15
26.44
27.65
29.94
28.54
29.67
28.03
23.69
28.54
28.29
70
17.94
Net margin%
10.63
9.14
8.88
10.33
11.05
10.17
8.18
7.53
9.06
11.64
6.63
9.06
9.65
80
8.703
P/E ratio (avg)x
25.64
22.92
21.32
20.57
22.22
22.55
20.92
20.71
19.52
21.15
15.38
20.92
21.24
90
31.88
EV/EBITx
13.72
14.90
14.79
16.62
18.79
19.33
19.81
17.80
16.39
16.13
27.62
17.80
16.50
15
7.05
FCF yield (avg)%
25.15
24.54
22.90
22.99
24.06
25.75
27.56
29.06
28.98
29.74
29.38
28.98
25.45
48
19.48
FCF margin%
25.19
24.71
24.56
25.84
27.14
24.61
24.91
26.25
23.72
23.83
19.97
24.61
24.81
39
1.011
FCF / Net incomex
0.857
0.734
0.720
0.682
0.698
0.666
0.675
0.609
0.562
0.535
1.644
0.609
0.679
65
4.20
ROIC%
13.14
11.24
9.75
11.92
13.59
14.78
13.75
15.40
13.33
15.55
22.13
14.78
13.46
23
10.18
Return on equity%
4.67
7.13
4.58
3.58
6.13
3.37
0.58
2.50
4.67
4.95
6.47
3.37
4.63
90
24.23
Return on assets%
24.12
25.97
24.11
24.48
24.74
22.72
23.24
23.01
25.58
24.65
15.96
23.24
24.30
34
45.93
EPS₹
23.21
24.54
27.47
30.50
34.39
33.71
34.36
35.59
40.91
39.85
50.54
2.99%
7.25%
—
12.65
EPS growth%
12.60
14.38
17.01
19.86
17.90
20.13
22.34
19.62
21.75
23.81
25.11
21.75
19.74
11
16.12
Bookvalue per sh₹
4.84
4.12
3.95
3.58
3.40
2.97
2.55
2.48
2.55
2.47
8.86
(6.19%)
(7.53%)
—
43.78
FCF per share₹
55.43
54.43
54.26
52.18
55.86
62.85
65.06
62.11
63.01
65.06
18.30
3.10%
2.41%
—
44.06
Dividend per sh₹
8.38
7.80
7.40
6.69
6.24
6.91
7.60
8.24
7.99
7.40
18.60
3.48%
(1.02%)
—
10.27
Div yield (avg)%
5.96
3.88
4.73
2.12
2.86
2.70
2.10
0.72
2.01
0.40
20.17
2.01
2.41
41
2.94
Payout ratio%
4.62
4.30
3.69
1.29
3.07
3.83
5.34
4.54
5.37
6.81
2.61
5.34
4.42
15
141.6
Shares (diluted)M
123.4
131.7
125.7
115.4
115.8
111.8
96.27
83.86
88.60
82.40
136.7
(6.58%)
(3.42%)
88
24.86
Buyback yield%
21.85
20.76
19.66
17.09
14.63
17.15
14.59
11.75
13.48
11.66
11.50
13.48
15.86
38
1.499
D/E ratiox
1.133
1.240
1.179
1.296
1.442
1.451
1.508
1.612
1.629
1.758
0.498
1.612
1.447
5
4.698
Enterprise value₹B
6.474
7.301
8.046
8.990
9.239
10.08
10.20
10.53
11.85
12.17
13.64
5.66%
7.38%
89
12.36
LT debt₹B
26.70
31.74
34.68
36.70
37.15
37.98
39.70
46.62
52.63
55.18
12.49
8.24%
9.41%
59
Revenue
₹12.35B
7.90%
1.00×
Cost of revenue
₹7.278B
8.18%
1.03×
Operating expenses
₹1.653B
7.07%
0.93×
Goodwill & intangibles
16.62%
Spread over hurdle
(6.48%)