22.48
Revenue₹B
17.85
18.65
19.95
20.87
22.41
23.17
24.51
26.00
27.60
29.13
23.15
5.38%
5.31%
42
4.08
Revenue growth%
12.06
13.55
10.68
8.50
9.98
7.32
9.82
12.53
14.63
17.09
2.29
12.53
11.37
76
4.42
Gross margin%
27.32
27.04
24.86
22.99
21.73
20.49
19.47
20.65
21.13
21.15
3.33
20.65
21.44
66
24.16
Operating margin%
21.63
21.05
19.66
20.36
18.88
18.32
18.97
18.56
17.06
16.02
17.28
18.32
18.92
44
29.97
Net margin%
7.82
6.74
9.02
7.10
6.76
5.68
3.10
3.43
3.95
1.90
4.98
3.43
6.21
16
24.88
P/E ratio (avg)x
18.70
18.84
21.51
20.92
25.10
30.34
31.59
35.58
39.87
40.86
26.22
35.58
27.72
26
33.49
EV/EBITx
26.54
31.22
34.00
40.33
47.38
48.61
54.41
61.77
67.09
76.61
34.61
61.77
48.00
12
9.15
FCF yield (avg)%
31.10
33.12
33.36
32.78
30.30
30.49
27.85
26.00
25.48
27.06
20.20
27.06
30.40
48
29.68
FCF margin%
22.62
20.40
17.70
18.93
18.93
17.25
16.26
15.21
13.49
14.73
26.47
15.21
17.47
80
0.230
FCF / Net incomex
1.184
1.232
1.130
1.072
0.992
0.920
0.901
0.877
0.826
0.902
0.205
0.901
0.956
41
10.74
ROIC%
23.51
25.27
24.30
21.55
23.10
23.06
20.27
20.09
22.41
19.92
18.15
20.27
22.73
16
2.60
Return on equity%
14.23
16.01
16.69
17.14
16.80
17.38
16.14
17.05
14.22
15.28
17.30
16.14
16.42
84
5.07
Return on assets%
20.55
19.23
17.46
20.26
19.73
22.30
20.01
17.92
16.14
13.46
8.03
17.92
19.48
22
57.73
EPS₹
116.94
116.24
104.30
94.19
95.79
97.97
89.63
95.45
106.49
99.84
60.90
0.83%
(0.43%)
—
4.04
EPS growth%
4.25
4.96
2.36
4.77
2.18
0.40
0.40
2.94
4.97
5.83
27.26
2.94
3.60
24
65.74
Bookvalue per sh₹
173.87
182.18
194.64
177.68
176.19
174.58
168.56
175.48
158.45
159.20
136.62
(2.01%)
(0.60%)
—
185.17
FCF per share₹
122.03
121.68
119.09
113.61
105.16
109.83
115.13
107.47
99.70
92.91
68.20
(2.45%)
(3.11%)
—
163.79
Dividend per sh₹
130.28
115.68
118.92
127.84
125.37
132.78
147.22
164.73
147.25
159.49
192.21
4.93%
1.75%
—
16.01
Div yield (avg)%
15.99
14.23
15.28
17.90
16.87
16.10
15.70
15.46
16.40
14.09
8.14
15.70
15.84
83
6.64
Payout ratio%
15.11
16.50
17.28
17.10
14.59
15.21
13.30
12.47
9.52
10.60
4.45
12.47
14.85
88
88.43
Shares (diluted)M
98.03
107.9
118.1
131.3
122.2
116.6
124.6
144.6
134.9
153.1
90.52
4.62%
4.17%
88
16.88
Buyback yield%
8.54
10.45
8.03
11.02
12.35
14.54
13.93
14.36
13.54
10.82
2.93
13.93
11.69
47
1.290
D/E ratiox
1.915
2.218
2.656
2.909
3.086
3.009
2.912
3.004
3.079
3.109
0.319
3.009
2.958
51
17.23
Enterprise value₹B
2.431
2.163
2.143
1.928
1.899
1.774
1.654
1.683
1.752
1.674
31.75
(2.49%)
(3.81%)
14
30.25
LT debt₹B
6.843
7.243
7.731
7.921
8.935
9.532
9.524
9.079
9.759
10.33
28.36
2.94%
5.68%
25
Revenue
₹29.13B
5.31%
1.00×
Cost of revenue
₹20.39B
5.31%
1.00×
Operating expenses
₹6.229B
5.38%
1.01×
Spread over hurdle
(11.45%)