47.93
Revenue₹B
33.08
35.56
37.03
38.09
40.66
42.98
45.12
46.89
50.07
53.79
49.77
5.75%
5.50%
68
27.56
Revenue growth%
9.75
9.94
7.00
5.45
5.99
8.66
7.91
8.63
10.25
7.51
5.99
8.63
8.27
16
23.89
Gross margin%
15.24
15.27
12.98
10.66
10.63
7.70
6.13
5.97
5.27
3.83
12.35
5.97
9.17
33
29.13
Operating margin%
25.76
26.66
27.61
30.54
29.80
27.89
26.16
23.32
25.73
28.46
21.63
26.16
27.13
20
9.44
Net margin%
22.60
21.05
22.32
21.92
21.22
22.27
19.42
22.34
20.55
21.34
24.38
21.34
21.63
85
13.18
P/E ratio (avg)x
16.44
17.85
19.04
17.24
15.92
17.01
17.45
17.71
17.80
16.47
34.10
17.45
17.35
10
29.68
EV/EBITx
57.65
56.42
59.75
60.14
71.52
73.36
76.02
74.58
73.36
81.13
7.351
74.58
72.44
50
8.13
FCF yield (avg)%
16.34
19.28
18.45
21.15
22.75
19.85
17.70
17.95
19.32
17.92
4.63
17.95
18.87
91
17.56
FCF margin%
7.30
8.81
6.14
8.52
9.89
9.96
10.17
10.24
11.63
8.67
20.20
10.17
9.35
71
0.631
FCF / Net incomex
0.661
0.777
0.871
0.886
0.848
1.002
1.171
1.364
1.609
1.747
1.123
1.364
0.944
37
18.03
ROIC%
26.25
26.65
27.75
27.10
29.02
30.39
32.04
32.38
33.19
35.87
19.70
32.38
29.70
74
24.75
Return on equity%
27.20
28.37
26.10
27.89
26.29
26.87
25.37
22.50
22.31
22.12
13.78
22.50
26.20
65
16.10
Return on assets%
25.95
25.08
23.58
23.95
23.64
22.60
24.81
27.49
26.00
27.64
6.04
26.00
24.95
19
23.28
EPS₹
12.85
12.44
12.77
10.83
11.33
11.19
10.31
8.70
9.16
9.56
25.93
(3.33%)
(3.26%)
—
26.05
EPS growth%
15.83
13.28
12.90
12.10
12.52
13.16
10.73
11.56
14.04
15.89
27.95
13.16
13.03
15
25.81
Bookvalue per sh₹
23.26
24.85
29.87
32.74
38.16
41.88
43.98
48.82
57.63
57.68
4.33
8.61%
11.04%
—
7.71
FCF per share₹
20.25
19.61
18.93
18.43
17.69
16.25
16.56
15.03
16.01
15.57
24.73
(2.51%)
(2.44%)
—
21.63
Dividend per sh₹
17.43
18.99
18.48
19.86
21.83
23.13
23.11
24.72
23.73
22.78
9.75
0.86%
2.91%
—
16.26
Div yield (avg)%
31.52
32.10
33.28
31.26
32.41
31.13
28.39
30.74
32.70
33.08
8.57
31.13
31.81
81
23.40
Payout ratio%
28.99
30.80
29.30
27.14
27.66
30.26
27.29
25.52
27.26
25.67
22.61
27.26
27.47
67
0.939
Shares (diluted)B
1.056
1.019
1.033
1.038
0.928
0.991
0.974
1.035
0.981
1.072
0.938
2.93%
(0.61%)
70
16.42
Buyback yield%
24.68
22.42
23.76
25.82
27.97
26.62
24.02
25.34
24.22
22.28
4.04
24.22
24.45
28
1.485
D/E ratiox
0.993
0.948
0.945
0.838
0.903
0.798
0.758
0.820
0.831
0.883
1.563
0.820
0.860
34
61.53
Enterprise value₹B
64.72
56.29
58.34
60.57
64.91
56.74
52.72
56.80
54.20
59.10
35.57
(1.86%)
(0.12%)
62
47.99
LT debt₹B
71.40
65.67
60.56
68.96
75.93
73.10
77.77
71.79
65.18
66.52
28.99
(2.61%)
(0.06%)
68
Revenue
₹53.79B
5.50%
1.00×
Cost of revenue
₹27.45B
5.33%
0.98×
Operating expenses
₹7.725B
5.61%
1.01×
Goodwill & intangibles
16.38%
Spread over hurdle
27.61%