1.856
Revenue₹B
24.30
24.62
25.79
26.83
28.03
29.03
30.05
30.43
31.00
32.76
1.964
3.17%
3.60%
54
10.43
Revenue growth%
15.81
17.79
17.65
15.55
14.26
11.81
11.96
11.92
11.44
14.11
17.45
11.92
14.18
47
3.97
Gross margin%
11.26
12.56
11.53
10.75
9.38
10.18
8.68
9.56
11.45
12.33
10.54
10.18
11.01
47
21.20
Operating margin%
7.91
8.51
5.90
5.43
6.85
4.85
6.02
4.50
2.46
0.40
14.25
4.50
5.67
28
3.07
Net margin%
24.98
26.15
25.35
23.63
25.42
26.61
24.59
26.04
26.73
24.38
12.51
26.04
25.39
61
15.33
P/E ratio (avg)x
39.38
42.88
47.95
46.74
52.36
50.37
50.27
47.08
43.97
44.11
23.25
47.08
46.91
52
25.57
EV/EBITx
21.57
22.70
23.84
23.23
25.58
22.68
19.89
19.50
17.40
18.15
25.07
19.50
22.12
31
21.38
FCF yield (avg)%
17.63
17.82
15.76
17.78
18.33
21.17
23.69
22.55
20.88
23.52
13.96
22.55
19.61
38
28.13
FCF margin%
13.07
10.93
11.25
13.40
10.97
13.52
15.05
14.67
15.40
14.66
15.51
14.67
13.46
47
0.266
FCF / Net incomex
0.178
0.188
0.183
0.179
0.202
0.231
0.261
0.290
0.299
0.348
0.677
0.290
0.216
30
16.25
ROIC%
11.43
13.10
10.71
11.91
13.87
10.92
10.12
11.72
14.60
15.01
8.30
11.72
11.82
49
8.52
Return on equity%
4.19
7.16
7.25
5.23
7.61
8.02
7.03
6.85
4.00
1.50
15.86
6.85
6.94
82
10.56
Return on assets%
10.81
12.80
12.80
12.68
9.99
7.49
6.89
6.97
9.57
10.95
4.43
7.49
10.40
66
37.27
EPS₹
108.87
104.39
122.73
122.91
131.13
145.88
145.13
155.47
166.48
167.45
41.05
5.01%
5.80%
—
8.32
EPS growth%
23.56
25.43
26.57
27.38
26.93
25.27
24.80
24.51
25.95
28.49
29.69
25.27
25.69
88
121.55
Bookvalue per sh₹
61.16
59.34
60.07
61.75
58.85
66.87
63.62
63.93
66.88
65.31
45.18
2.10%
0.42%
—
138.94
FCF per share₹
34.21
31.64
33.16
33.58
37.07
40.41
40.58
45.75
47.43
54.49
201.88
8.01%
4.83%
—
148.53
Dividend per sh₹
77.58
78.32
80.29
95.90
110.18
116.41
128.41
142.99
169.69
187.97
44.78
11.27%
11.20%
—
8.78
Div yield (avg)%
12.57
12.19
9.97
7.98
10.59
11.01
9.09
8.04
10.98
13.36
8.23
10.98
10.78
59
7.90
Payout ratio%
23.19
23.23
26.14
23.34
21.28
20.18
19.80
20.95
19.65
19.78
9.83
19.80
21.11
92
139.6
Shares (diluted)M
99.68
88.11
92.00
84.39
76.06
82.07
84.85
88.13
91.55
87.44
140.0
2.83%
(2.08%)
72
17.61
Buyback yield%
5.89
8.30
7.21
5.49
8.45
10.17
8.90
11.46
11.02
9.65
10.78
10.17
8.67
38
1.030
D/E ratiox
1.072
1.229
1.288
1.474
1.472
1.545
1.755
1.923
2.193
2.328
1.074
1.923
1.509
31
5.344
Enterprise value₹B
8.351
7.296
7.756
7.473
6.771
6.187
6.218
5.737
5.263
5.134
30.42
(5.39%)
(5.91%)
36
24.89
LT debt₹B
23.06
22.68
21.81
23.94
21.49
22.87
20.85
18.34
16.80
18.10
13.19
(3.38%)
(3.22%)
94
Revenue
₹32.76B
3.60%
1.00×
Cost of revenue
₹22.94B
3.60%
1.00×
Operating expenses
₹6.892B
3.23%
0.96×
Cash and investments
15.86%
Spread over hurdle
(6.72%)