7.574
Revenue₹B
23.60
23.75
24.18
23.99
23.76
23.86
23.61
23.53
23.55
23.85
8.052
0.08%
0.16%
11
16.82
Revenue growth%
14.92
11.92
12.24
14.05
14.57
12.76
15.19
15.70
16.86
18.39
16.76
15.70
14.75
33
11.65
Gross margin%
9.91
9.59
7.97
10.77
12.65
12.13
14.72
16.79
16.78
15.42
23.77
15.42
12.39
66
28.98
Operating margin%
31.25
28.96
26.71
26.34
28.15
30.27
31.72
31.63
30.79
33.18
12.42
31.63
30.53
39
27.11
Net margin%
24.90
26.28
26.75
28.30
29.79
30.11
29.20
30.22
31.92
34.91
6.21
30.22
29.49
16
20.19
P/E ratio (avg)x
9.594
9.904
9.472
8.279
8.937
8.215
8.167
7.990
8.626
7.749
6.240
8.167
8.452
91
27.11
EV/EBITx
9.499
8.512
7.812
7.653
7.276
7.716
8.286
8.366
7.818
7.312
19.04
7.818
7.815
23
19.91
FCF yield (avg)%
18.11
19.10
18.11
17.43
20.33
21.57
24.24
23.21
22.28
20.71
13.60
22.28
20.52
16
14.86
FCF margin%
22.27
22.40
25.39
22.50
23.33
25.95
24.19
26.55
25.83
24.07
2.48
25.83
24.13
73
0.407
FCF / Net incomex
1.215
1.155
1.140
1.111
1.186
1.158
1.023
0.909
0.964
0.872
1.217
0.964
1.125
19
19.30
ROIC%
2.92
5.81
4.15
2.86
5.08
5.61
5.34
4.10
4.01
5.97
15.82
5.34
4.62
23
15.12
Return on equity%
9.91
12.14
14.12
16.09
18.62
17.75
16.09
17.66
17.85
15.52
13.06
17.66
16.09
19
12.83
Return on assets%
21.31
23.30
21.24
22.25
23.04
25.43
26.68
24.29
27.07
24.08
13.85
25.43
23.69
80
2.83
EPS₹
10.08
10.34
10.72
10.50
10.21
10.14
9.40
10.39
11.64
11.26
3.04
1.98%
2.26%
—
14.52
EPS growth%
19.62
22.14
19.19
21.15
24.10
22.52
22.13
25.07
23.25
23.82
9.84
23.25
22.33
54
4.49
Bookvalue per sh₹
3.98
3.81
4.37
4.52
4.79
5.12
5.96
5.98
6.11
6.31
3.93
5.66%
5.53%
—
10.43
FCF per share₹
11.73
13.37
15.23
14.74
13.96
15.25
16.53
15.51
16.39
18.19
6.94
5.43%
3.79%
—
5.35
Dividend per sh₹
8.27
9.14
9.07
9.04
9.77
11.88
14.42
14.09
14.52
17.27
2.04
12.06%
8.11%
—
16.10
Div yield (avg)%
11.63
10.34
10.92
11.04
13.78
15.75
14.00
13.88
12.42
9.57
20.22
13.88
12.03
11
14.18
Payout ratio%
17.31
19.25
22.24
25.06
25.07
22.57
24.24
25.99
25.50
27.42
20.66
25.50
24.65
15
0.899
Shares (diluted)B
1.561
1.760
1.694
1.648
1.817
1.749
1.717
1.699
1.832
1.907
0.866
0.97%
2.79%
22
29.02
Buyback yield%
12.81
14.32
12.50
13.25
12.58
12.33
14.99
14.97
12.29
12.60
12.78
12.60
12.70
54
1.710
D/E ratiox
0.896
0.913
0.777
0.702
0.732
0.706
0.731
0.739
0.701
0.647
0.750
0.706
0.731
38
12.37
Enterprise value₹B
11.65
11.73
13.65
14.85
17.25
18.64
17.99
16.95
19.06
18.89
13.78
1.83%
6.47%
94
10.76
LT debt₹B
21.60
24.48
23.35
21.92
24.94
23.83
26.70
29.46
31.44
36.06
8.340
7.65%
4.74%
15
Revenue
₹23.85B
0.16%
1.00×
Cost of revenue
₹16.69B
0.16%
1.00×
Operating expenses
₹4.873B
0.79%
1.06×
Goodwill & intangibles
15.66%
Spread over hurdle
(1.86%)