67.31
Revenue₹B
47.37
49.88
51.38
53.30
56.08
58.86
61.12
62.10
63.30
64.97
71.63
2.99%
3.41%
38
5.28
Revenue growth%
10.54
8.46
7.72
9.13
7.47
7.21
4.97
2.12
0.40
0.40
3.85
2.12
7.34
64
24.63
Gross margin%
25.44
24.42
21.74
23.03
22.50
21.14
19.16
21.40
21.96
19.61
24.65
21.14
21.85
78
25.44
Operating margin%
7.67
5.87
7.30
8.21
11.19
8.79
11.40
11.67
9.77
10.09
22.07
10.09
9.28
37
26.64
Net margin%
21.89
21.10
23.83
24.70
22.52
22.84
24.61
27.43
27.74
27.22
3.26
27.22
24.22
30
23.59
P/E ratio (avg)x
24.90
25.53
24.01
24.51
27.86
29.79
31.00
35.46
33.42
37.68
6.298
33.42
28.83
89
23.34
EV/EBITx
40.91
44.31
44.00
46.48
43.68
51.05
55.68
64.08
70.92
77.63
35.34
64.08
48.76
39
10.13
FCF yield (avg)%
7.04
4.40
4.37
3.94
3.89
5.08
5.92
7.08
9.91
10.74
13.70
7.08
5.50
32
27.20
FCF margin%
27.20
27.05
26.28
26.28
24.58
22.47
23.69
24.42
24.05
23.34
4.21
23.69
24.50
40
0.779
FCF / Net incomex
0.367
0.372
0.416
0.437
0.392
0.429
0.458
0.503
0.542
0.510
0.564
0.503
0.433
22
7.73
ROIC%
8.23
10.48
9.46
10.24
13.23
15.62
17.64
14.86
14.57
15.88
12.36
15.62
13.90
12
18.93
Return on equity%
32.14
31.28
30.95
28.76
30.17
27.81
27.14
26.51
26.11
28.31
15.99
27.14
28.54
49
4.07
Return on assets%
29.29
27.48
25.79
23.51
21.08
23.82
24.13
24.98
23.87
21.79
18.52
23.87
24.00
48
4.44
EPS₹
5.09
5.44
6.03
6.67
7.24
8.47
10.10
11.23
13.66
14.52
4.87
14.92%
12.73%
—
27.50
EPS growth%
9.09
6.09
5.95
8.47
7.56
10.46
7.64
8.88
9.57
11.63
19.81
9.57
8.68
81
1.86
Bookvalue per sh₹
6.89
6.92
7.09
7.55
7.29
6.80
6.40
6.27
6.43
6.86
4.50
(1.21%)
(0.60%)
—
7.23
FCF per share₹
8.32
8.95
7.65
7.02
6.01
6.15
6.08
6.22
6.62
6.45
4.54
1.42%
(3.85%)
—
13.62
Dividend per sh₹
9.55
8.68
9.60
10.45
9.60
10.46
10.78
11.67
12.96
13.03
4.56
6.30%
2.89%
—
28.29
Div yield (avg)%
19.15
18.38
20.85
18.70
17.30
16.65
14.60
13.22
12.35
9.79
12.47
13.22
16.97
59
12.51
Payout ratio%
9.43
8.50
6.94
6.32
7.87
8.25
5.73
4.79
3.04
3.74
26.44
4.79
6.63
33
2.874
Shares (diluted)B
3.898
4.276
4.718
5.169
5.515
5.695
5.913
6.593
7.253
7.551
2.776
6.49%
7.89%
53
11.21
Buyback yield%
3.32
6.12
7.80
5.91
8.56
7.65
10.33
10.92
9.37
11.44
24.71
10.33
8.18
65
1.454
D/E ratiox
1.910
2.150
2.014
1.916
1.858
1.962
1.892
2.179
2.389
2.492
0.333
2.179
1.988
32
42.64
Enterprise value₹B
40.25
36.56
33.89
34.16
33.61
30.56
28.49
31.75
28.35
29.78
9.620
(2.39%)
(2.92%)
24
14.18
LT debt₹B
49.91
53.49
48.46
49.67
52.95
55.25
51.31
47.90
44.05
47.61
68.91
(2.10%)
(1.09%)
83
Revenue
₹64.97B
3.41%
1.00×
Cost of revenue
₹41.15B
3.37%
1.00×
Operating expenses
₹9.773B
3.81%
1.04×
Spread over hurdle
12.79%