11.95
Revenue₹B
9.014
9.843
10.72
11.88
12.92
13.78
14.94
16.24
17.45
19.09
12.58
8.11%
8.49%
48
8.30
Revenue growth%
17.63
16.66
17.71
19.96
18.59
15.85
18.62
21.42
20.97
19.15
5.34
19.15
18.60
55
13.48
Gross margin%
16.09
16.71
14.49
17.01
14.99
13.65
16.07
13.37
11.95
9.05
7.30
13.37
14.74
56
20.06
Operating margin%
13.30
11.88
13.85
14.71
17.37
18.06
19.19
21.81
24.25
26.07
5.12
21.81
17.72
49
19.95
Net margin%
1.27
2.68
5.37
3.04
5.04
8.00
7.70
5.31
5.74
3.72
16.97
5.74
5.17
28
10.40
P/E ratio (avg)x
23.04
21.79
22.99
21.72
23.87
21.44
21.35
22.28
24.60
24.49
19.79
22.28
22.64
63
24.88
EV/EBITx
42.78
46.25
45.97
43.08
45.94
47.82
43.91
45.03
44.98
47.96
32.50
45.03
45.48
24
22.43
FCF yield (avg)%
15.72
17.17
16.83
14.57
16.93
18.49
18.83
18.76
16.91
15.72
10.34
18.49
16.92
94
8.47
FCF margin%
17.60
16.05
14.14
13.64
11.54
13.97
14.87
17.48
17.24
18.81
14.90
17.24
15.46
12
0.288
FCF / Net incomex
0.417
0.427
0.394
0.369
0.340
0.308
0.299
0.309
0.317
0.316
0.579
0.309
0.328
35
27.91
ROIC%
8.40
10.66
10.71
9.72
7.35
5.60
3.90
2.32
2.77
1.43
21.54
2.77
6.47
13
17.18
Return on equity%
20.47
20.96
17.99
16.18
19.14
17.20
15.80
14.53
16.02
13.20
11.18
15.80
16.69
35
10.52
Return on assets%
30.71
31.56
31.16
30.41
33.26
32.75
30.35
32.05
31.81
34.66
7.20
32.05
31.69
30
355.88
EPS₹
173.62
177.84
170.73
194.77
213.07
204.28
194.15
185.39
203.23
216.93
393.76
0.36%
2.95%
—
29.37
EPS growth%
11.81
13.13
13.55
15.22
13.74
15.73
14.32
12.50
13.75
11.33
26.24
13.75
13.65
54
145.91
Bookvalue per sh₹
312.80
342.53
356.23
374.31
377.49
350.82
355.21
360.89
338.66
329.90
67.84
(2.66%)
(0.26%)
—
91.14
FCF per share₹
341.86
395.46
368.14
401.82
385.27
438.96
504.06
519.09
544.63
554.05
269.16
7.54%
5.15%
—
420.03
Dividend per sh₹
112.21
119.87
140.10
133.32
155.81
153.23
175.48
197.12
222.17
232.95
163.42
8.38%
8.99%
—
17.10
Div yield (avg)%
3.75
6.11
9.04
8.60
11.37
13.47
13.75
11.78
11.86
13.69
20.94
13.47
11.58
56
10.80
Payout ratio%
19.05
16.66
16.44
16.45
13.84
12.31
13.67
11.65
13.71
12.80
8.68
12.80
13.78
80
35.32
Shares (diluted)M
28.95
27.73
28.20
25.95
26.39
23.53
22.58
21.53
18.47
16.93
35.66
(8.49%)
(6.40%)
89
13.50
Buyback yield%
8.41
7.35
7.04
4.98
6.16
3.18
0.66
3.03
2.31
2.37
25.03
2.37
4.08
85
0.578
D/E ratiox
0.574
0.638
0.632
0.713
0.694
0.816
0.919
1.073
1.276
1.454
0.383
1.073
0.764
14
2.425
Enterprise value₹B
1.402
1.400
1.565
1.601
1.731
1.726
1.686
1.585
1.821
1.831
6.126
1.13%
2.97%
40
11.62
LT debt₹B
11.67
12.45
14.32
15.49
16.75
17.05
18.54
18.86
20.95
22.64
1.791
6.22%
6.81%
86
Revenue
₹19.09B
8.49%
1.00×
Cost of revenue
₹8.886B
8.15%
0.97×
Operating expenses
₹3.701B
8.98%
1.05×
Goodwill & intangibles
18.79%
Spread over hurdle
21.13%