44.12
Revenue₹B
338.6
340.7
345.6
344.0
341.0
349.9
360.5
373.4
378.6
388.0
49.12
2.62%
1.62%
70
19.13
Revenue growth%
2.95
1.94
0.98
2.51
5.23
4.40
5.07
3.51
2.20
3.82
22.79
3.82
3.23
36
6.15
Gross margin%
22.36
19.63
20.53
19.59
17.64
16.24
13.85
13.07
11.25
8.77
3.01
13.07
16.94
91
22.83
Operating margin%
27.73
28.90
30.87
29.48
29.88
28.51
28.01
27.90
27.41
30.13
4.30
28.01
28.71
31
29.49
Net margin%
14.03
12.49
11.72
10.21
11.27
10.85
12.79
10.26
10.90
9.91
3.43
10.85
11.08
71
9.739
P/E ratio (avg)x
32.00
32.59
31.52
34.65
37.31
39.59
39.74
45.07
42.36
47.41
27.46
42.36
38.45
88
13.47
EV/EBITx
18.24
18.28
17.02
17.53
16.78
18.74
19.06
18.09
17.78
18.22
29.96
18.22
18.15
89
2.76
FCF yield (avg)%
18.63
20.07
21.42
22.14
24.69
24.35
22.00
23.35
26.26
25.59
29.87
24.35
22.74
29
25.75
FCF margin%
11.03
9.32
6.33
6.38
8.97
11.57
12.87
12.18
12.05
14.40
6.76
12.18
11.30
58
0.705
FCF / Net incomex
2.001
2.058
2.295
2.378
2.452
2.217
2.111
1.979
1.997
1.791
0.890
1.997
2.085
85
7.07
ROIC%
10.41
9.24
8.69
6.57
7.81
8.14
10.35
7.78
5.79
7.87
14.75
7.87
8.00
70
25.23
Return on equity%
18.04
17.19
18.00
15.99
16.66
15.05
13.79
11.26
8.60
11.19
11.88
11.26
15.52
21
16.42
Return on assets%
18.00
20.10
18.42
18.60
17.42
17.12
17.61
14.86
15.20
16.16
2.99
16.16
17.51
51
21.61
EPS₹
70.93
74.82
88.52
104.59
116.06
121.34
133.31
137.36
146.87
161.61
22.41
6.85%
9.72%
—
19.62
EPS growth%
3.58
5.52
5.22
5.22
5.58
3.59
1.50
1.04
4.00
4.20
27.72
3.59
4.10
6
9.08
Bookvalue per sh₹
42.32
37.75
36.32
35.71
31.94
35.33
32.41
34.00
34.08
31.72
45.88
(0.14%)
(3.83%)
—
18.18
FCF per share₹
46.38
47.73
47.76
54.20
62.17
57.37
54.49
61.77
68.27
69.38
20.97
2.22%
3.95%
—
52.30
Dividend per sh₹
41.57
38.50
37.94
39.30
40.58
44.24
41.67
38.14
36.16
33.72
56.02
(3.64%)
(2.75%)
—
19.35
Div yield (avg)%
26.98
28.46
28.55
29.59
28.37
28.25
26.08
28.09
26.93
25.67
14.00
26.93
28.17
28
24.40
Payout ratio%
10.30
8.57
8.67
7.05
7.77
5.43
5.75
3.41
5.82
5.42
3.25
5.43
6.43
7
2.670
Shares (diluted)B
3.527
3.549
4.019
3.813
4.452
4.684
4.777
4.810
4.979
5.532
2.659
4.44%
5.55%
70
9.25
Buyback yield%
18.93
17.15
18.77
17.99
18.47
18.28
18.00
19.49
20.43
22.86
9.91
19.49
18.62
40
0.927
D/E ratiox
1.641
1.719
1.582
1.778
1.729
1.970
2.155
2.108
1.942
1.999
0.530
1.999
1.860
25
270.9
Enterprise value₹B
403.3
458.7
509.4
525.9
523.0
516.0
536.4
618.2
621.7
612.5
127.6
3.21%
5.18%
30
104.6
LT debt₹B
190.9
216.3
228.1
265.5
283.4
277.1
294.3
301.6
327.2
309.3
193.8
1.77%
6.17%
37
Revenue
₹388.0B
1.62%
1.00×
Cost of revenue
₹252.2B
1.91%
1.03×
Operating expenses
₹85.88B
1.56%
0.99×
Spread over hurdle
16.34%