17.03
Revenue₹B
22.81
22.85
22.83
22.75
22.62
23.00
23.53
23.68
24.15
24.10
18.30
1.28%
0.85%
41
22.15
Revenue growth%
5.01
5.87
7.86
9.10
12.09
11.94
10.97
12.98
14.38
11.80
7.68
11.94
11.39
72
26.18
Gross margin%
11.95
11.48
8.57
11.38
12.11
9.31
7.75
10.73
12.72
12.03
28.48
10.73
11.43
11
15.18
Operating margin%
28.15
29.41
27.77
26.49
24.94
23.39
20.81
22.21
25.12
24.90
17.99
23.39
25.03
30
26.57
Net margin%
4.94
3.04
1.69
3.12
1.77
1.75
0.40
0.40
0.40
0.40
27.21
0.40
1.72
88
12.89
P/E ratio (avg)x
18.56
18.83
19.90
21.78
22.49
21.51
23.50
25.73
25.23
28.73
11.41
25.23
22.14
81
24.81
EV/EBITx
26.74
28.01
24.40
26.55
26.48
25.00
25.84
21.96
21.96
20.44
6.956
21.96
25.42
82
2.26
FCF yield (avg)%
12.26
9.40
10.75
13.34
13.03
10.87
9.46
7.18
7.80
7.06
6.83
7.80
10.10
61
15.74
FCF margin%
12.15
13.13
10.82
12.60
11.73
10.09
7.94
8.07
5.42
6.74
28.26
7.94
10.46
66
1.008
FCF / Net incomex
0.688
0.722
0.629
0.690
0.761
0.722
0.733
0.662
0.705
0.615
1.543
0.705
0.697
93
19.63
ROIC%
19.40
19.28
17.94
15.82
13.57
14.83
14.50
15.04
12.13
13.46
15.54
14.50
14.94
52
26.04
Return on equity%
18.11
20.45
20.80
18.00
20.73
20.47
17.79
15.11
15.63
17.39
10.08
17.39
18.05
78
24.36
Return on assets%
0.40
0.44
0.57
0.40
2.10
1.34
0.40
0.40
3.37
2.33
7.19
1.34
0.50
23
131.50
EPS₹
79.97
72.98
70.90
79.43
76.00
73.38
82.37
92.11
102.16
108.37
142.42
7.35%
2.27%
—
12.51
EPS growth%
11.45
13.91
12.52
10.97
12.23
10.16
8.74
6.59
6.91
7.07
19.95
7.07
10.56
79
185.38
Bookvalue per sh₹
235.81
253.42
268.78
268.27
279.13
306.75
353.85
399.01
403.23
411.21
201.14
8.06%
7.53%
—
100.13
FCF per share₹
124.84
143.27
170.61
191.96
183.55
196.48
216.37
210.74
213.19
207.06
162.15
2.44%
5.00%
—
175.85
Dividend per sh₹
286.63
294.25
323.14
317.41
338.85
341.67
351.75
413.94
457.70
442.55
82.79
5.49%
4.58%
—
25.78
Div yield (avg)%
25.17
25.87
24.42
26.23
27.45
29.10
30.64
29.76
29.83
27.05
12.59
29.76
27.25
6
18.41
Payout ratio%
6.08
3.91
2.37
4.71
7.47
9.91
8.47
7.74
8.90
11.46
8.31
8.90
7.60
85
58.02
Shares (diluted)M
42.20
43.98
40.57
42.65
36.56
34.69
32.98
29.33
26.71
26.60
56.86
(6.16%)
(5.02%)
39
29.53
Buyback yield%
32.57
33.22
31.32
32.26
29.77
30.03
32.93
31.18
29.42
30.45
2.66
30.45
31.25
84
1.373
D/E ratiox
0.409
0.481
0.469
0.550
0.537
0.504
0.552
0.640
0.681
0.801
0.483
0.640
0.543
74
3.465
Enterprise value₹B
31.12
33.24
35.51
33.91
35.73
38.62
40.75
42.24
45.84
48.30
4.150
6.21%
5.41%
87
18.83
LT debt₹B
11.22
11.70
11.25
10.74
10.20
9.622
9.374
10.40
10.08
9.717
14.81
(0.98%)
(0.68%)
38
Revenue
₹24.10B
0.85%
1.00×
Cost of revenue
₹15.87B
0.81%
1.00×
Operating expenses
₹3.826B
1.34%
1.05×
Goodwill & intangibles
18.64%
Spread over hurdle
(6.00%)