26.11
Revenue₹B
31.17
33.33
35.55
38.79
41.32
44.38
46.81
49.21
52.59
27.34
28.23
6.28%
6.73%
34
6.91
Revenue growth%
0.40
0.40
1.86
0.40
0.40
0.40
0.40
3.19
2.50
12.34
12.89
0.40
0.40
12
24.23
Gross margin%
19.97
21.29
21.75
21.09
19.95
17.69
15.97
18.21
17.85
13.34
17.95
17.85
19.08
35
21.87
Operating margin%
6.90
6.43
6.96
7.77
7.03
6.69
5.04
6.29
8.30
13.01
15.29
6.69
6.79
72
8.25
Net margin%
16.34
17.78
15.61
16.43
13.85
14.98
14.45
14.35
17.26
15.39
9.65
14.45
15.98
45
20.22
P/E ratio (avg)x
35.93
35.72
36.69
33.56
36.35
33.76
36.42
37.58
41.45
10.56
8.956
36.42
36.17
70
20.79
EV/EBITx
18.45
18.08
19.00
19.43
22.25
23.62
26.14
26.34
31.55
11.58
36.88
26.14
20.84
45
27.88
FCF yield (avg)%
9.96
7.78
10.16
8.92
8.70
10.36
8.40
7.28
4.95
12.05
17.90
8.40
8.55
39
19.68
FCF margin%
6.45
9.32
7.31
4.93
5.83
4.21
1.49
1.98
4.67
6.01
28.38
4.21
4.80
83
1.230
FCF / Net incomex
1.957
1.942
1.901
2.266
2.573
2.880
3.391
3.543
3.453
0.631
1.442
3.391
2.420
24
24.31
ROIC%
14.12
16.33
17.72
14.95
14.30
15.56
15.51
16.43
19.39
26.50
2.98
15.56
15.53
53
4.95
Return on equity%
15.73
15.96
16.93
19.59
21.09
20.10
20.30
21.06
19.12
6.50
21.23
20.30
19.35
14
21.35
Return on assets%
17.44
16.66
19.29
17.91
15.43
13.08
11.98
14.54
12.08
21.81
29.46
13.08
15.21
39
7.65
EPS₹
35.43
38.57
45.10
48.21
49.13
49.88
55.21
57.48
65.59
8.12
8.67
6.35%
8.77%
—
11.38
EPS growth%
3.90
2.18
0.74
0.40
0.40
1.82
0.66
1.76
1.78
27.33
22.17
1.76
1.77
82
34.76
Bookvalue per sh₹
23.14
24.45
26.37
27.38
24.41
23.13
24.28
21.75
21.45
27.74
14.48
(4.77%)
(1.85%)
—
38.57
FCF per share₹
39.65
44.46
41.58
47.34
48.65
52.56
53.54
54.89
54.03
33.49
42.88
2.68%
2.71%
—
27.58
Dividend per sh₹
20.11
23.02
23.11
24.56
22.59
25.40
23.58
23.30
25.57
9.69
38.78
0.81%
2.47%
—
3.19
Div yield (avg)%
14.14
13.26
10.29
11.91
12.87
9.89
7.53
7.12
8.49
21.07
17.31
8.49
11.10
60
15.66
Payout ratio%
11.67
9.78
8.16
8.99
6.82
6.58
4.77
3.33
0.70
24.44
8.44
4.77
7.49
8
577.9
Shares (diluted)M
470.1
462.1
413.8
411.7
452.0
459.5
427.3
463.2
487.0
551.6
575.4
3.42%
1.15%
87
9.51
Buyback yield%
21.09
18.79
17.13
15.43
16.35
15.99
16.59
17.60
20.50
15.77
9.53
16.59
17.36
7
0.762
D/E ratiox
1.286
1.285
1.229
1.172
1.240
1.429
1.421
1.376
1.502
1.666
1.682
1.421
1.286
23
38.20
Enterprise value₹B
45.80
53.92
51.58
55.30
57.86
57.74
56.41
65.39
70.00
31.57
43.19
4.83%
5.93%
55
18.02
LT debt₹B
33.11
34.84
36.45
36.35
38.41
34.88
34.87
39.22
36.85
15.22
35.70
0.27%
2.03%
73
Revenue
₹52.59B
6.73%
1.00×
Cost of revenue
₹33.60B
6.81%
1.01×
Operating expenses
₹6.541B
6.36%
0.97×
Cash and investments
19.51%
Goodwill & intangibles
16.90%
Spread over hurdle
27.14%