6.772
Revenue₹B
12.09
12.61
12.80
13.19
13.47
14.23
14.71
15.36
15.56
15.74
6.999
3.15%
3.07%
42
24.83
Revenue growth%
18.67
20.58
19.45
21.61
19.28
22.16
24.06
25.29
25.64
23.92
3.82
24.06
21.89
48
15.22
Gross margin%
29.17
31.78
34.65
34.48
32.51
31.60
30.04
30.99
33.00
31.04
29.29
31.04
31.69
50
25.22
Operating margin%
32.57
30.63
28.15
29.01
28.33
26.02
24.87
24.86
24.45
23.02
4.60
24.86
27.08
43
7.19
Net margin%
23.72
23.89
22.41
20.06
21.42
20.61
20.83
18.28
19.48
22.11
17.47
20.61
21.13
14
31.40
P/E ratio (avg)x
30.70
30.14
29.11
28.89
26.33
25.08
26.90
26.20
26.30
23.97
29.25
26.20
26.62
12
23.88
EV/EBITx
23.72
25.46
22.23
24.13
20.84
20.78
22.72
23.84
21.44
21.11
6.183
21.44
22.48
85
12.38
FCF yield (avg)%
20.14
22.52
19.61
20.60
18.82
18.61
19.91
20.70
23.43
25.91
15.82
20.70
20.37
31
15.64
FCF margin%
23.21
24.12
22.12
22.30
19.98
22.00
19.47
21.07
23.58
25.22
7.26
22.00
22.21
13
0.228
FCF / Net incomex
1.863
1.822
1.958
1.983
2.146
2.460
2.315
2.670
3.030
3.028
1.207
2.670
2.231
90
12.74
ROIC%
5.97
5.15
7.73
4.99
4.02
6.17
6.73
4.85
3.58
6.54
23.74
6.17
5.56
28
28.43
Return on equity%
13.55
16.52
14.09
17.01
16.85
18.85
16.91
17.08
15.43
13.65
22.44
16.91
16.68
36
18.01
Return on assets%
21.48
18.61
16.19
14.26
14.89
12.38
15.25
14.56
13.23
14.93
8.47
14.56
14.91
25
102.00
EPS₹
55.15
55.42
51.14
49.57
45.71
46.52
45.59
45.58
46.12
40.86
107.68
(2.22%)
(3.52%)
—
11.76
EPS growth%
7.08
4.45
7.10
6.60
3.63
3.15
4.91
5.73
5.06
2.08
11.57
4.91
4.99
93
159.98
Bookvalue per sh₹
94.44
93.86
95.66
104.77
101.03
111.06
120.98
136.35
145.35
161.26
83.93
9.80%
6.44%
—
196.50
FCF per share₹
268.40
291.08
304.73
311.55
359.86
417.78
414.24
441.82
491.10
465.66
111.51
5.29%
7.09%
—
159.02
Dividend per sh₹
136.95
148.32
160.22
177.20
211.95
211.19
214.58
256.73
293.51
321.52
65.66
8.69%
8.67%
—
7.74
Div yield (avg)%
8.98
7.86
4.93
5.66
3.19
5.03
3.15
5.34
2.74
0.46
22.81
3.15
4.98
89
9.87
Payout ratio%
26.32
23.52
22.30
24.44
27.16
25.84
26.91
24.21
27.00
25.88
20.05
25.88
25.86
85
61.71
Shares (diluted)M
90.17
91.17
104.8
111.9
115.0
124.3
128.6
136.3
135.7
139.7
59.14
3.97%
4.98%
61
6.62
Buyback yield%
15.08
15.73
16.17
17.61
20.43
21.05
22.82
25.54
25.39
25.75
2.51
25.39
20.74
61
1.295
D/E ratiox
2.654
2.703
2.675
3.151
3.267
3.919
3.886
4.019
4.079
4.131
0.936
4.019
3.576
25
10.67
Enterprise value₹B
7.439
7.617
7.386
6.940
6.293
5.885
6.049
5.607
5.353
4.930
1.694
(4.76%)
(3.00%)
51
2.907
LT debt₹B
12.42
11.27
11.26
10.17
11.09
11.10
10.74
10.01
8.641
7.523
7.231
(7.46%)
(5.91%)
45
Revenue
₹15.74B
3.07%
1.00×
Cost of revenue
₹11.02B
3.11%
1.00×
Operating expenses
₹2.434B
3.40%
1.03×
Spread over hurdle
(8.33%)