7.927
Revenue₹B
16.56
18.04
18.82
20.24
21.95
23.41
24.45
26.03
27.58
28.86
8.098
5.63%
6.51%
54
24.84
Revenue growth%
7.22
4.61
1.68
4.65
3.68
6.40
7.88
6.87
9.76
10.34
15.64
7.88
6.64
49
15.59
Gross margin%
9.62
11.54
9.44
7.00
8.96
10.72
8.12
5.37
6.32
7.09
29.45
7.09
8.54
16
7.36
Operating margin%
17.46
15.20
17.78
19.21
17.21
18.35
15.97
18.08
16.42
17.99
20.26
17.99
17.62
23
29.81
Net margin%
11.96
11.99
10.67
11.78
14.55
15.87
14.23
12.56
10.50
10.87
25.31
12.56
11.97
89
37.08
P/E ratio (avg)x
13.46
14.54
13.57
13.25
12.57
13.34
12.51
13.18
13.50
13.87
10.86
13.34
13.40
15
7.600
EV/EBITx
16.51
15.71
15.97
14.19
13.53
14.74
14.42
13.85
11.90
10.84
26.06
13.85
14.31
25
2.48
FCF yield (avg)%
0.47
0.84
1.31
0.40
0.40
1.99
1.09
0.40
0.40
0.40
3.42
0.40
0.43
51
14.19
FCF margin%
15.83
14.25
14.42
12.37
13.56
11.08
9.42
8.13
7.52
9.48
7.02
9.42
11.73
47
1.635
FCF / Net incomex
1.067
0.935
0.946
0.935
0.895
0.807
0.746
0.679
0.655
0.650
1.532
0.679
0.851
67
14.56
ROIC%
19.73
19.19
16.46
16.96
14.24
13.34
11.40
13.63
13.64
11.09
10.01
13.34
13.94
44
16.09
Return on equity%
0.40
0.40
0.40
0.40
0.83
3.37
4.86
5.44
6.01
8.60
29.86
5.44
2.10
51
22.94
Return on assets%
19.44
21.33
19.72
19.11
20.79
23.44
25.27
25.09
27.81
28.93
25.38
25.27
22.39
86
8.75
EPS₹
21.72
22.00
24.12
26.63
27.62
26.15
27.74
31.42
31.43
29.62
9.28
1.40%
4.44%
—
7.24
EPS growth%
4.03
3.31
2.66
2.13
3.01
3.47
5.48
5.67
6.34
3.97
29.20
5.48
3.72
40
25.23
Bookvalue per sh₹
7.23
6.45
6.87
6.58
6.79
6.31
5.99
6.63
5.95
6.25
14.74
(1.64%)
(0.81%)
—
28.07
FCF per share₹
39.83
37.80
42.01
46.39
45.09
43.60
47.90
44.10
47.26
45.79
17.15
0.31%
1.54%
—
22.60
Dividend per sh₹
30.05
30.97
29.20
27.70
29.55
29.14
31.60
35.22
32.34
31.41
29.00
1.23%
1.32%
—
24.40
Div yield (avg)%
24.73
27.25
28.18
26.09
23.42
22.43
21.70
22.08
19.80
19.40
26.63
21.70
22.93
82
7.04
Payout ratio%
6.40
5.19
7.94
8.67
8.81
6.47
4.87
4.22
6.49
8.43
18.89
6.47
6.48
6
577.1
Shares (diluted)M
577.8
505.6
551.5
510.8
474.5
514.8
503.8
440.2
474.1
490.4
559.1
0.66%
(2.39%)
39
24.26
Buyback yield%
7.70
5.99
3.49
0.50
0.40
0.40
0.40
3.17
0.40
1.91
8.91
0.40
1.21
86
0.643
D/E ratiox
0.712
0.758
0.855
0.838
0.876
0.917
0.960
0.902
0.895
1.014
1.522
0.917
0.885
21
1.147
Enterprise value₹B
38.37
42.17
41.63
42.42
44.96
50.11
49.81
55.60
63.89
67.97
26.12
8.62%
7.43%
15
15.94
LT debt₹B
14.19
14.64
16.29
17.55
17.43
18.48
18.25
20.71
19.13
21.72
15.73
4.51%
5.43%
37
Revenue
₹28.86B
6.51%
1.00×
Cost of revenue
₹18.30B
6.49%
1.00×
Operating expenses
₹6.250B
7.07%
1.05×
Goodwill & intangibles
18.78%
Spread over hurdle
(6.32%)