43.53
Revenue₹B
27.43
28.06
29.69
30.09
31.82
32.73
34.65
36.09
37.36
39.19
45.57
4.25%
4.00%
66
5.34
Revenue growth%
5.80
6.31
3.83
3.09
1.04
2.04
2.07
0.77
0.61
0.40
6.06
0.77
2.06
16
13.50
Gross margin%
20.47
23.34
21.20
19.62
21.02
19.87
21.07
21.20
23.91
26.52
19.58
21.20
21.13
16
28.26
Operating margin%
12.33
11.99
11.19
12.55
13.39
16.04
16.90
15.47
16.20
18.94
21.20
16.20
14.43
89
18.58
Net margin%
26.81
25.75
26.06
23.09
21.93
21.25
21.08
18.94
21.02
18.27
26.58
21.02
21.59
66
12.94
P/E ratio (avg)x
34.80
33.37
29.49
26.70
25.68
22.83
23.43
20.80
17.73
15.95
10.47
20.80
24.56
88
31.51
EV/EBITx
15.72
15.63
18.39
18.01
20.30
23.15
24.06
26.92
31.37
37.65
20.13
26.92
21.73
34
4.77
FCF yield (avg)%
29.18
31.87
30.31
32.31
33.88
35.37
32.65
30.26
27.83
27.69
29.97
30.26
31.09
9
12.90
FCF margin%
24.07
24.35
25.88
28.77
31.41
33.77
33.68
34.67
33.67
31.78
18.32
33.68
31.59
21
0.987
FCF / Net incomex
0.535
0.561
0.530
0.571
0.525
0.481
0.458
0.402
0.418
0.392
1.667
0.418
0.503
89
5.93
ROIC%
24.26
26.54
29.12
30.41
29.19
28.05
25.22
23.70
25.26
25.80
28.75
25.26
26.17
35
3.18
Return on equity%
9.38
8.24
11.14
11.57
9.70
11.63
11.48
11.25
13.53
12.70
11.00
11.63
11.37
69
5.51
Return on assets%
22.91
24.88
22.51
24.39
23.63
22.02
19.41
20.10
20.83
17.86
15.25
20.10
22.26
41
59.85
EPS₹
72.40
65.23
62.96
63.08
57.48
53.13
47.92
42.71
43.30
47.36
65.69
(3.80%)
(4.52%)
—
11.36
EPS growth%
17.78
20.20
22.65
23.64
21.67
24.48
22.16
24.23
26.04
27.26
26.96
24.48
23.15
44
79.20
Bookvalue per sh₹
41.07
48.46
46.16
53.18
62.32
66.81
65.35
67.51
69.59
67.25
45.42
1.53%
6.06%
—
20.62
FCF per share₹
46.64
45.82
44.43
42.59
44.25
40.60
40.46
39.33
42.67
41.71
64.82
(1.18%)
(0.60%)
—
64.50
Dividend per sh₹
75.57
75.87
78.67
78.94
93.29
107.37
121.70
123.17
121.96
129.22
14.35
6.73%
5.09%
—
15.12
Div yield (avg)%
14.61
13.47
13.11
14.22
14.58
12.39
12.21
12.28
11.21
13.66
12.27
12.28
13.29
14
26.08
Payout ratio%
22.57
21.96
19.27
18.59
19.25
16.33
18.52
21.50
21.64
22.32
16.71
21.50
20.39
82
236.9
Shares (diluted)M
233.5
210.7
199.5
188.3
177.9
163.1
179.8
165.7
163.3
156.4
236.8
(2.54%)
(4.08%)
49
18.55
Buyback yield%
19.13
17.86
16.43
13.68
10.80
11.53
9.18
8.16
9.97
10.53
5.19
9.97
11.16
33
1.704
D/E ratiox
1.618
1.548
1.537
1.735
1.875
2.192
2.280
2.603
2.927
2.813
0.827
2.603
2.034
28
42.17
Enterprise value₹B
59.60
64.12
74.90
71.35
76.64
74.43
81.11
78.10
75.16
82.03
23.41
1.37%
3.45%
56
20.80
LT debt₹B
66.38
77.32
77.42
85.87
85.17
86.87
93.36
90.46
89.22
91.35
18.24
1.41%
3.90%
34
Revenue
₹39.19B
4.00%
1.00×
Cost of revenue
₹23.07B
3.81%
0.98×
Operating expenses
₹4.533B
4.36%
1.04×
Cash and investments
13.48%
Spread over hurdle
(7.83%)