46.44
Revenue₹B
75.67
79.52
83.26
86.19
90.47
93.82
97.08
101.5
107.1
109.8
49.08
3.96%
4.25%
70
24.88
Revenue growth%
14.86
13.84
11.51
11.22
11.58
10.98
9.08
7.70
7.47
6.79
5.84
7.70
11.10
76
8.03
Gross margin%
29.06
27.39
25.41
22.47
23.94
24.97
22.72
23.05
24.07
26.74
13.22
24.07
24.52
34
8.33
Operating margin%
20.41
21.88
20.62
18.78
21.10
23.68
21.99
22.41
19.58
19.63
27.02
21.99
20.86
68
27.46
Net margin%
17.54
19.24
20.77
22.70
24.62
22.94
25.86
24.87
22.31
20.79
17.93
22.94
22.50
45
30.65
P/E ratio (avg)x
7.802
8.648
8.696
8.620
10.07
9.530
10.13
11.66
11.29
12.39
12.34
11.29
9.799
73
26.00
EV/EBITx
22.26
21.14
20.09
22.15
22.11
22.40
20.85
23.84
25.87
28.18
7.885
23.84
22.21
48
25.22
FCF yield (avg)%
12.02
9.78
11.18
12.20
14.58
15.71
18.56
18.35
17.97
20.93
16.27
18.35
15.15
24
27.41
FCF margin%
28.48
25.59
23.08
23.60
25.15
26.24
23.58
20.89
20.36
21.32
3.69
21.32
23.59
88
0.232
FCF / Net incomex
1.663
1.652
1.770
1.741
2.022
2.005
1.946
2.121
2.149
2.157
1.454
2.121
1.976
12
26.85
ROIC%
2.05
0.40
0.40
0.40
2.81
1.47
0.40
0.40
0.40
0.40
3.51
0.40
0.40
55
11.14
Return on equity%
30.16
31.75
32.12
31.37
31.07
28.59
29.79
32.75
33.67
34.58
26.60
32.75
31.56
9
18.90
Return on assets%
13.31
11.92
14.74
17.54
14.54
13.12
15.61
17.27
16.42
13.99
26.26
15.61
14.64
69
87.33
EPS₹
28.00
25.52
26.28
28.43
27.55
26.52
29.30
26.65
28.29
26.64
95.87
(0.67%)
(0.80%)
—
23.75
EPS growth%
16.76
15.90
15.13
17.34
15.72
16.44
16.46
16.53
17.94
16.26
8.52
16.46
16.45
70
117.25
Bookvalue per sh₹
30.10
33.06
37.18
40.82
44.40
44.04
49.52
51.87
50.11
48.78
155.46
1.90%
4.29%
—
159.33
FCF per share₹
119.75
117.22
130.87
154.07
173.65
195.69
228.62
225.41
241.44
274.73
155.51
9.61%
9.24%
—
121.01
Dividend per sh₹
173.71
192.20
231.13
272.52
303.10
331.20
361.13
362.34
421.01
486.13
83.51
9.91%
12.54%
—
25.11
Div yield (avg)%
21.17
23.72
24.82
23.36
25.74
27.86
28.61
30.23
27.92
25.42
19.58
27.92
25.58
49
2.72
Payout ratio%
16.52
15.57
16.46
17.22
19.28
17.05
18.01
20.80
19.56
20.40
28.32
19.56
17.61
56
174.4
Shares (diluted)M
330.1
335.7
330.0
364.2
385.8
370.3
436.6
416.2
487.6
512.6
172.8
5.85%
5.22%
83
29.19
Buyback yield%
2.67
0.76
0.40
0.40
2.51
3.45
1.40
3.91
2.42
2.38
20.08
2.42
2.40
47
0.588
D/E ratiox
0.923
1.011
0.907
0.838
0.780
0.795
0.713
0.649
0.686
0.639
0.995
0.686
0.787
42
82.88
Enterprise value₹B
92.77
97.66
113.0
110.7
115.9
116.5
133.9
147.3
153.2
171.9
27.65
8.20%
7.17%
94
56.75
LT debt₹B
37.12
34.37
31.50
28.31
30.27
26.75
23.28
21.33
20.44
21.43
5.138
(6.67%)
(5.67%)
51
Revenue
₹109.8B
4.25%
1.00×
Cost of revenue
₹64.80B
4.10%
0.99×
Operating expenses
₹25.84B
3.97%
0.97×
Spread over hurdle
(8.08%)