17.82
Revenue₹B
10.25
10.71
11.64
12.60
13.42
13.97
14.53
15.12
15.99
16.90
19.78
4.72%
5.73%
68
18.23
Revenue growth%
13.86
13.53
13.59
12.31
14.99
13.95
13.92
11.33
13.20
15.87
2.93
13.92
13.72
60
21.33
Gross margin%
5.94
4.40
6.57
5.31
7.61
9.63
7.12
6.44
7.20
9.63
3.10
7.20
6.84
81
15.14
Operating margin%
23.14
21.18
23.92
21.75
19.61
21.46
19.59
18.12
20.69
21.85
6.29
20.69
21.32
67
10.82
Net margin%
11.54
13.17
12.66
9.89
7.64
5.05
2.93
2.51
3.44
1.00
22.40
2.93
6.34
76
15.01
P/E ratio (avg)x
43.46
48.47
53.41
58.03
64.69
65.73
74.85
73.50
82.47
85.11
28.93
74.85
65.21
28
26.40
EV/EBITx
18.00
17.66
20.32
20.28
22.29
24.78
23.73
23.76
26.73
26.41
30.94
24.78
23.01
80
8.78
FCF yield (avg)%
0.40
0.40
0.40
1.56
4.15
6.34
9.04
9.41
7.27
9.30
15.26
9.04
5.25
51
5.33
FCF margin%
8.52
5.92
6.84
6.89
7.97
10.85
8.99
11.09
13.54
15.96
24.84
11.09
8.76
11
1.256
FCF / Net incomex
0.737
0.749
0.768
0.797
0.868
0.819
0.754
0.719
0.763
0.820
1.648
0.763
0.766
39
26.51
ROIC%
19.75
20.43
20.31
19.79
21.43
23.66
22.43
25.38
25.47
26.81
26.67
25.38
21.93
71
15.43
Return on equity%
16.23
14.89
14.66
14.09
12.68
12.01
13.12
14.89
12.25
14.39
10.82
13.12
14.24
13
21.71
Return on assets%
13.02
14.98
16.51
17.62
15.09
14.81
13.27
15.02
12.72
14.32
6.52
14.32
14.90
25
6.79
EPS₹
9.20
10.00
10.56
11.59
12.85
14.44
14.16
15.67
15.60
14.64
7.60
2.64%
3.86%
—
13.97
EPS growth%
27.17
25.81
23.95
22.06
20.40
21.90
20.53
19.69
17.15
14.72
19.55
19.69
21.21
53
11.07
Bookvalue per sh₹
15.72
16.31
16.89
20.23
19.75
23.14
25.67
25.51
26.63
27.97
10.34
7.21%
7.18%
—
2.34
FCF per share₹
25.00
27.10
29.99
34.89
39.44
38.60
38.69
38.20
43.64
46.09
7.83
3.17%
6.60%
—
7.28
Dividend per sh₹
20.51
21.64
22.13
24.68
27.22
27.56
28.85
29.28
27.63
25.46
7.74
(1.33%)
3.05%
—
12.93
Div yield (avg)%
21.20
20.79
22.67
25.13
26.01
23.60
25.34
23.57
25.32
24.96
7.40
24.96
24.28
63
4.09
Payout ratio%
19.51
17.67
18.32
16.59
14.72
15.93
12.96
12.47
11.42
10.99
24.73
12.47
15.33
28
0.953
Shares (diluted)B
1.321
1.317
1.512
1.605
1.647
1.606
1.578
1.821
1.895
2.109
0.950
5.07%
5.11%
72
21.30
Buyback yield%
20.97
19.65
20.06
18.70
17.11
17.67
18.04
17.05
14.95
14.65
22.82
17.05
17.85
31
1.008
D/E ratiox
0.986
1.048
1.148
1.120
1.221
1.215
1.262
1.413
1.661
1.771
0.641
1.413
1.218
64
1.208
Enterprise value₹B
11.62
13.04
14.88
14.28
14.55
14.29
15.51
17.37
17.54
20.20
12.49
6.78%
6.44%
29
2.489
LT debt₹B
19.63
23.06
27.64
32.47
39.31
39.99
39.64
39.23
41.90
41.83
16.69
1.25%
7.58%
70
Revenue
₹16.90B
5.73%
1.00×
Cost of revenue
₹11.08B
5.79%
1.01×
Operating expenses
₹3.982B
5.19%
0.95×
Spread over hurdle
(12.15%)