20.36
Revenue₹B
15.53
16.50
16.96
17.61
18.51
19.45
20.10
21.05
22.55
23.38
22.10
4.78%
4.70%
70
28.59
Revenue growth%
23.29
20.36
17.89
18.74
21.71
21.93
23.00
23.11
24.99
23.80
12.80
23.11
22.46
43
21.91
Gross margin%
14.81
16.73
19.15
18.33
17.35
18.08
17.65
16.59
16.34
17.49
15.80
17.49
17.42
34
6.28
Operating margin%
0.55
1.00
0.40
1.36
0.40
0.40
0.40
1.90
4.67
3.37
2.02
1.90
0.78
31
7.81
Net margin%
12.64
13.17
11.76
10.94
8.26
10.03
12.64
13.43
11.79
11.69
22.08
11.79
11.78
50
12.05
P/E ratio (avg)x
17.47
18.35
20.51
22.04
23.05
23.87
22.95
24.53
26.11
25.87
19.60
24.53
23.00
76
13.24
EV/EBITx
5.326
5.781
5.243
5.106
5.334
5.181
5.243
4.778
4.996
5.257
8.213
5.181
5.243
24
8.70
FCF yield (avg)%
2.41
1.80
3.44
2.68
1.02
1.33
2.23
0.40
2.13
2.87
13.93
2.13
2.18
15
2.40
FCF margin%
0.40
2.93
1.62
3.70
3.65
5.72
8.57
11.46
9.88
11.75
21.00
9.88
4.71
50
0.871
FCF / Net incomex
1.173
1.187
1.094
1.088
1.182
1.231
1.216
1.240
1.333
1.220
1.075
1.231
1.201
7
29.53
ROIC%
26.04
25.47
24.50
25.54
23.29
21.68
23.66
24.48
22.94
22.50
10.23
22.94
24.07
64
7.21
Return on equity%
15.65
16.36
15.11
12.14
13.79
15.31
16.25
18.64
17.51
16.01
27.78
16.25
15.83
21
7.63
Return on assets%
24.99
23.39
23.70
25.09
26.72
25.80
27.26
29.11
31.36
33.33
15.16
29.11
26.26
65
25.38
EPS₹
31.16
33.53
35.63
40.68
41.57
42.62
42.52
44.25
40.13
45.48
27.99
1.82%
4.84%
—
21.09
EPS growth%
18.05
15.48
15.23
14.94
12.61
12.74
13.89
12.55
12.36
13.48
8.03
12.74
13.69
23
39.64
Bookvalue per sh₹
39.10
41.99
48.84
46.96
44.55
43.18
45.64
48.07
50.77
51.99
34.47
3.13%
3.85%
—
33.05
FCF per share₹
34.40
35.57
35.51
35.70
42.35
48.80
52.43
55.20
57.10
65.23
30.47
9.02%
7.41%
—
16.91
Dividend per sh₹
16.76
17.82
18.44
20.63
23.75
26.47
27.85
30.87
32.82
37.77
12.43
9.72%
9.56%
—
10.87
Div yield (avg)%
14.45
17.03
17.75
16.87
15.80
16.64
15.87
13.86
13.65
13.52
12.84
13.86
15.83
11
13.64
Payout ratio%
5.95
3.17
3.70
5.94
5.43
6.32
5.09
4.44
5.10
2.31
9.31
5.09
5.09
69
307.0
Shares (diluted)M
478.4
464.6
430.8
443.7
433.4
474.1
519.3
590.7
574.0
533.0
316.4
4.22%
2.16%
70
8.23
Buyback yield%
24.03
26.10
24.11
26.19
25.70
27.52
28.85
30.94
29.85
29.45
23.12
29.45
26.86
50
1.699
D/E ratiox
1.174
1.145
1.149
1.034
0.965
1.045
1.088
1.074
1.130
1.191
0.770
1.088
1.109
33
4.304
Enterprise value₹B
11.98
11.90
13.50
15.06
17.10
17.02
16.13
15.50
17.13
15.65
20.90
(1.76%)
3.63%
7
5.289
LT debt₹B
3.775
3.994
3.773
4.111
4.509
5.172
5.086
5.377
5.554
6.173
11.91
6.48%
5.70%
16
Revenue
₹23.38B
4.70%
1.00×
Cost of revenue
₹12.99B
4.38%
0.97×
Operating expenses
₹3.758B
5.09%
1.04×
Goodwill & intangibles
18.46%
Spread over hurdle
58.51%