28.88
Revenue₹B
19.93
21.60
22.65
24.20
25.96
27.64
29.41
32.08
35.12
37.16
30.58
7.44%
7.32%
52
7.10
Revenue growth%
7.79
5.55
6.63
8.33
5.95
5.81
8.70
6.53
3.68
4.21
8.37
5.81
6.24
79
17.02
Gross margin%
15.73
15.42
12.64
12.95
14.28
17.21
19.92
19.99
17.83
20.51
4.83
19.92
16.47
26
23.36
Operating margin%
28.18
28.40
29.50
29.00
31.84
28.93
30.54
33.42
35.41
35.73
5.35
33.42
30.02
78
25.43
Net margin%
24.30
23.50
21.58
21.79
19.97
22.20
20.33
20.91
20.81
18.24
6.21
20.81
21.24
41
24.37
P/E ratio (avg)x
38.12
40.24
42.83
39.45
37.03
38.47
37.15
35.80
32.81
35.06
37.78
35.80
37.63
45
31.50
EV/EBITx
30.25
34.69
38.67
37.10
41.63
41.03
43.66
43.86
49.17
54.72
12.29
43.86
41.33
10
26.95
FCF yield (avg)%
29.77
29.76
29.36
29.83
31.74
32.96
34.88
35.50
36.86
38.09
7.32
35.50
32.35
85
12.18
FCF margin%
7.80
10.70
13.44
14.80
11.94
12.96
13.61
14.56
14.51
17.12
19.17
14.51
13.52
25
0.372
FCF / Net incomex
0.609
0.707
0.846
0.871
0.870
0.997
1.111
1.101
1.138
1.172
1.292
1.111
0.934
46
18.91
ROIC%
12.20
12.17
11.47
9.51
7.53
4.72
2.53
5.34
6.25
7.53
2.78
5.34
7.53
77
6.26
Return on equity%
0.40
0.40
1.20
1.49
2.14
0.93
0.41
2.91
3.92
6.70
20.93
2.91
1.35
68
21.04
Return on assets%
2.61
0.40
0.40
0.40
0.40
0.40
2.71
1.10
0.40
0.40
2.33
0.40
0.40
42
179.90
EPS₹
309.36
312.04
354.40
367.26
398.56
390.73
377.17
443.98
434.24
455.77
186.97
2.72%
5.57%
—
20.87
EPS growth%
29.33
28.75
26.67
24.92
24.48
22.73
25.11
26.35
24.73
24.08
25.75
24.73
25.02
19
152.99
Bookvalue per sh₹
122.64
117.46
101.11
89.01
96.74
90.62
91.26
80.17
79.79
72.97
101.66
(5.49%)
(4.37%)
—
233.12
FCF per share₹
156.61
169.46
181.71
203.39
226.65
253.63
239.72
276.06
311.02
298.01
239.56
5.63%
6.76%
—
58.87
Dividend per sh₹
164.26
170.41
163.85
174.26
188.66
197.49
207.95
213.52
221.40
245.15
73.80
5.38%
4.57%
—
17.45
Div yield (avg)%
12.97
12.54
9.55
7.22
9.61
12.59
12.93
10.16
9.24
8.26
28.43
10.16
9.88
46
20.93
Payout ratio%
2.92
5.48
8.22
7.29
6.68
8.77
9.51
7.51
7.97
7.74
23.06
7.97
7.62
78
120.2
Shares (diluted)M
67.17
67.88
63.02
61.82
65.85
56.73
62.11
64.68
68.52
65.81
116.9
(0.01%)
(1.30%)
76
25.96
Buyback yield%
30.97
33.57
34.21
36.03
36.78
36.81
38.74
35.75
33.23
35.95
17.78
35.95
35.85
73
1.556
D/E ratiox
0.420
0.461
0.455
0.440
0.421
0.430
0.472
0.523
0.521
0.513
0.238
0.513
0.458
61
30.38
Enterprise value₹B
26.29
24.57
23.40
24.97
25.55
28.87
31.98
32.97
29.68
28.81
15.83
2.43%
1.76%
90
7.255
LT debt₹B
9.419
9.910
10.78
10.23
10.15
10.48
9.944
10.49
10.89
12.48
25.09
4.23%
2.85%
32
Revenue
₹37.16B
7.32%
1.00×
Cost of revenue
₹24.23B
7.64%
1.03×
Operating expenses
₹8.620B
6.82%
0.95×
Goodwill & intangibles
14.42%
Spread over hurdle
(8.40%)