14.42
Revenue₹B
23.53
24.69
26.02
26.99
27.89
29.08
29.87
31.67
33.14
35.50
16.09
4.94%
4.80%
41
5.78
Revenue growth%
14.69
12.52
14.31
12.43
14.33
16.94
14.82
14.23
14.97
16.39
15.77
14.97
14.51
15
12.11
Gross margin%
8.98
6.12
6.30
6.74
4.82
5.25
7.90
5.93
4.04
5.72
4.40
5.72
6.02
11
27.54
Operating margin%
25.97
23.41
25.75
27.05
26.91
28.19
27.05
27.97
27.80
26.77
28.30
27.80
26.98
20
9.98
Net margin%
15.12
14.74
15.50
12.77
15.41
12.67
13.68
12.16
10.64
9.76
16.77
12.16
13.22
13
17.52
P/E ratio (avg)x
17.98
21.10
22.15
25.67
25.70
30.16
31.83
35.59
35.01
33.08
12.34
33.08
27.93
46
16.33
EV/EBITx
17.47
19.82
22.32
22.23
22.69
23.89
23.39
23.58
24.93
24.23
23.20
23.89
23.04
46
11.68
FCF yield (avg)%
6.82
9.08
11.38
14.04
17.04
16.97
15.68
16.66
14.24
12.93
17.73
15.68
14.14
67
22.68
FCF margin%
18.49
20.99
22.43
22.11
22.86
25.10
25.66
26.86
26.40
27.28
14.12
26.40
23.98
53
0.470
FCF / Net incomex
0.787
0.826
0.801
0.766
0.808
0.934
1.075
1.224
1.189
1.173
1.770
1.173
0.880
68
6.34
ROIC%
26.87
24.88
23.84
21.49
22.69
20.00
21.42
20.63
22.93
22.96
22.51
21.42
22.81
88
4.34
Return on equity%
18.68
21.24
23.08
23.53
22.37
21.45
20.20
21.48
23.35
24.59
28.01
21.48
21.92
70
11.72
Return on assets%
27.75
25.17
23.04
24.86
22.82
21.62
20.78
22.27
24.65
25.84
15.78
22.27
23.84
72
183.27
EPS₹
57.94
62.04
69.19
73.03
74.55
75.65
85.19
78.99
72.76
76.10
204.50
0.41%
4.11%
—
21.06
EPS growth%
16.78
15.13
17.51
19.02
17.80
20.00
17.82
16.18
16.36
14.91
13.82
16.36
17.14
65
214.67
Bookvalue per sh₹
185.59
162.72
166.65
168.95
177.22
185.58
183.91
156.15
152.17
143.97
227.93
(4.07%)
(2.69%)
—
133.32
FCF per share₹
137.64
150.75
157.59
158.28
141.22
130.56
115.98
106.80
111.92
114.45
114.57
(4.12%)
(1.99%)
—
167.75
Dividend per sh₹
294.47
347.18
383.51
425.94
467.52
456.56
477.74
569.03
591.23
685.97
68.89
7.97%
9.90%
—
25.95
Div yield (avg)%
30.71
33.70
32.25
33.97
35.01
33.42
31.84
30.22
28.18
30.61
18.78
30.61
32.05
72
13.05
Payout ratio%
21.89
23.63
24.36
23.12
23.20
23.21
25.29
27.88
25.67
23.67
18.72
25.29
23.65
34
152.6
Shares (diluted)M
192.4
188.3
180.9
204.6
200.4
223.8
210.6
231.6
241.2
266.3
149.2
5.85%
3.51%
23
16.16
Buyback yield%
24.84
27.32
25.43
26.11
24.43
21.50
19.35
17.72
18.41
17.77
15.30
18.41
22.97
73
1.041
D/E ratiox
0.436
0.497
0.499
0.513
0.488
0.486
0.523
0.527
0.566
0.609
1.113
0.527
0.506
90
1.998
Enterprise value₹B
6.376
7.044
6.626
7.482
6.729
6.914
6.258
6.102
5.731
5.617
2.405
(3.55%)
(1.75%)
79
4.513
LT debt₹B
21.05
18.24
16.06
16.39
16.51
15.00
15.63
14.52
15.06
15.76
10.08
(0.92%)
(2.91%)
54
Revenue
₹35.50B
4.80%
1.00×
Cost of revenue
₹20.24B
4.77%
1.00×
Operating expenses
₹6.093B
5.33%
1.05×
Spread over hurdle
(4.13%)