4.859
Revenue₹B
7.890
8.233
8.663
8.963
9.039
9.438
9.816
10.14
10.66
11.18
5.360
4.34%
3.83%
48
26.15
Revenue growth%
10.86
9.06
8.62
9.21
10.17
11.84
12.73
15.20
13.09
13.26
12.27
13.09
11.35
32
6.36
Gross margin%
21.03
22.45
21.04
23.25
22.86
23.23
21.59
22.37
22.77
21.71
7.69
22.37
22.41
66
15.86
Operating margin%
10.19
9.69
8.88
6.50
6.27
6.87
6.72
9.29
9.93
10.66
3.96
9.29
9.08
85
24.89
Net margin%
16.74
19.66
17.91
16.88
14.65
13.67
14.55
13.84
12.47
9.99
2.54
13.67
14.60
85
21.93
P/E ratio (avg)x
8.599
9.601
10.35
11.41
11.34
10.86
12.61
12.37
12.41
11.79
22.63
12.37
11.37
40
14.86
EV/EBITx
10.67
10.63
10.71
11.09
11.05
12.30
13.40
12.75
15.04
15.33
31.74
13.40
11.70
87
19.98
FCF yield (avg)%
7.41
4.74
7.61
5.99
4.94
5.23
8.03
8.06
5.43
4.13
13.60
5.43
5.71
17
26.04
FCF margin%
3.53
1.72
4.51
7.25
8.77
10.43
12.43
10.66
9.32
11.82
29.50
10.66
9.05
8
0.698
FCF / Net incomex
0.419
0.376
0.366
0.355
0.368
0.389
0.384
0.354
0.387
0.373
0.678
0.384
0.374
13
6.54
ROIC%
12.87
12.59
12.83
13.66
10.84
12.42
13.03
12.55
14.60
16.81
2.05
13.03
12.85
67
24.20
Return on equity%
9.95
9.61
11.81
12.49
12.47
10.86
10.50
12.87
11.63
10.53
11.18
10.86
11.25
24
12.91
Return on assets%
27.85
25.08
27.91
30.39
27.55
27.60
25.79
23.25
25.05
27.45
14.01
25.79
27.50
32
9.25
EPS₹
13.06
12.64
13.10
15.31
15.61
18.63
21.34
23.20
27.71
29.45
10.21
13.54%
8.72%
—
25.21
EPS growth%
1.23
0.40
0.40
0.40
1.75
3.92
4.61
2.23
3.37
3.62
11.17
3.62
1.99
85
10.44
Bookvalue per sh₹
10.54
10.40
10.34
10.84
11.54
11.23
10.64
10.96
9.93
10.92
15.96
(1.08%)
(0.05%)
—
3.38
FCF per share₹
3.69
3.28
3.39
3.10
2.72
2.40
2.26
2.05
1.78
1.81
7.32
(7.84%)
(7.25%)
—
11.05
Dividend per sh₹
8.27
7.23
7.24
6.59
6.00
5.79
5.13
4.75
4.97
4.54
5.72
(5.42%)
(5.54%)
—
22.08
Div yield (avg)%
13.14
11.46
13.18
12.76
10.12
8.76
7.60
7.74
10.66
13.11
4.97
8.76
11.06
35
24.03
Payout ratio%
1.53
2.51
4.85
4.61
7.28
4.33
3.10
2.10
0.40
1.43
17.16
2.10
2.81
77
0.489
Shares (diluted)B
0.752
0.828
0.936
1.061
1.182
1.160
1.285
1.443
1.526
1.690
0.485
7.41%
9.44%
88
9.30
Buyback yield%
12.74
15.64
14.24
13.50
15.36
16.75
17.09
18.50
19.10
20.31
25.41
18.50
16.19
29
1.199
D/E ratiox
0.429
0.413
0.448
0.471
0.415
0.419
0.386
0.328
0.332
0.299
0.288
0.332
0.414
34
7.899
Enterprise value₹B
7.337
7.085
7.357
7.702
7.982
7.708
7.947
9.170
8.695
8.836
9.729
2.05%
3.04%
79
12.93
LT debt₹B
3.391
3.636
3.909
4.442
4.731
4.710
5.124
5.151
5.183
5.886
7.717
4.47%
7.19%
31
Revenue
₹11.18B
3.83%
1.00×
Cost of revenue
₹5.206B
4.39%
1.06×
Operating expenses
₹2.168B
3.39%
0.96×
Goodwill & intangibles
16.27%
Spread over hurdle
22.23%