25.51
Revenue₹B
80.50
85.10
87.38
90.94
95.17
98.81
104.0
108.5
112.1
116.4
27.14
4.11%
4.21%
53
15.02
Revenue growth%
8.96
8.79
6.64
9.40
7.97
5.46
3.20
5.24
4.57
5.03
2.48
5.03
6.05
7
8.99
Gross margin%
9.22
10.93
12.94
13.26
11.17
13.82
12.91
10.61
9.59
9.28
26.64
10.61
11.05
81
22.83
Operating margin%
15.72
13.87
15.41
17.82
17.76
16.18
16.37
16.91
19.27
18.34
10.68
16.91
16.64
50
19.29
Net margin%
17.29
18.79
18.30
15.90
18.14
20.71
18.62
19.40
22.11
19.20
12.96
19.40
18.70
59
37.94
P/E ratio (avg)x
11.94
11.36
9.943
10.33
10.54
10.75
10.07
10.63
9.902
10.38
28.95
10.38
10.46
48
13.88
EV/EBITx
36.69
34.05
32.13
33.45
32.07
32.70
38.17
41.13
44.96
44.04
36.07
41.13
35.37
27
17.12
FCF yield (avg)%
19.80
20.96
19.89
19.08
21.36
21.39
21.34
21.54
24.45
25.13
6.32
21.54
21.35
7
22.13
FCF margin%
6.14
6.21
3.44
3.70
0.86
1.10
1.46
0.40
0.40
2.68
2.10
1.10
2.07
87
0.391
FCF / Net incomex
1.215
1.188
1.151
1.317
1.404
1.355
1.537
1.507
1.709
1.635
0.833
1.537
1.380
63
15.52
ROIC%
25.93
26.28
28.03
25.81
24.39
23.44
20.53
21.77
24.56
24.88
22.05
23.44
24.72
87
16.23
Return on equity%
21.04
22.86
22.48
22.73
21.08
21.90
23.33
24.78
26.85
25.41
7.07
24.78
22.79
84
16.94
Return on assets%
12.35
14.97
13.11
14.90
15.19
13.29
15.48
17.12
16.88
16.96
22.98
16.88
15.08
32
139.13
EPS₹
54.82
48.83
50.16
53.37
47.18
47.24
50.48
53.15
48.59
43.59
154.63
(1.57%)
(2.86%)
—
18.73
EPS growth%
16.64
18.22
17.47
18.06
17.80
19.05
19.71
22.04
22.69
24.07
25.58
22.04
18.63
78
211.35
Bookvalue per sh₹
286.17
292.58
323.77
378.74
368.70
425.81
428.21
512.95
512.22
563.92
80.57
8.87%
8.08%
—
163.78
FCF per share₹
243.20
239.32
211.93
227.00
242.94
243.49
225.68
200.76
190.57
190.59
236.28
(4.74%)
(2.76%)
—
57.85
Dividend per sh₹
329.31
356.26
372.07
427.64
435.80
416.89
409.28
459.52
470.87
536.36
154.03
4.24%
6.48%
—
6.50
Div yield (avg)%
3.36
0.93
0.60
2.85
0.40
0.40
0.40
0.40
0.40
2.95
25.51
0.40
0.50
25
14.56
Payout ratio%
20.03
18.15
18.94
17.81
20.58
22.40
20.58
22.88
19.98
17.94
16.55
20.58
20.00
6
109.7
Shares (diluted)M
165.2
170.6
195.5
217.1
249.0
245.2
249.2
262.3
254.9
266.5
113.5
1.36%
5.68%
17
2.70
Buyback yield%
28.72
30.05
28.55
29.92
30.48
31.21
32.12
33.59
36.36
34.86
14.10
33.59
30.84
87
0.511
D/E ratiox
0.640
0.731
0.810
0.780
0.773
0.802
0.751
0.737
0.717
0.681
1.345
0.737
0.744
70
21.54
Enterprise value₹B
57.79
68.46
74.92
75.63
88.93
94.03
91.32
97.66
95.89
109.7
55.63
4.29%
6.34%
67
65.94
LT debt₹B
108.6
105.0
101.4
115.1
131.9
148.1
139.2
132.6
138.7
131.7
11.41
(0.02%)
3.02%
37
Revenue
₹116.4B
4.21%
1.00×
Cost of revenue
₹77.86B
4.44%
1.02×
Operating expenses
₹12.52B
3.97%
0.98×
Cash and investments
15.18%
Spread over hurdle
(7.34%)