19.77
Revenue₹B
12.02
12.98
13.96
15.36
16.42
18.14
19.98
21.36
23.33
24.98
21.12
8.75%
8.54%
70
22.20
Revenue growth%
3.79
6.41
9.29
8.97
6.17
7.77
4.82
2.23
1.23
0.40
17.78
2.23
5.50
8
12.48
Gross margin%
18.08
19.20
19.71
17.08
17.12
17.10
19.52
18.84
19.15
21.91
8.24
19.15
18.99
50
8.68
Operating margin%
5.26
5.01
2.38
1.79
4.32
3.19
0.40
1.45
0.40
2.94
8.74
1.45
2.66
44
28.42
Net margin%
1.95
2.20
0.95
2.63
1.10
0.40
0.40
0.97
0.40
0.86
11.90
0.40
0.96
20
32.99
P/E ratio (avg)x
31.47
34.50
33.22
32.81
35.08
32.78
31.62
31.72
34.63
34.08
35.37
32.78
33.01
49
6.710
EV/EBITx
24.15
22.66
23.10
21.43
21.85
20.28
20.98
20.24
21.47
19.35
15.92
20.28
21.45
11
24.64
FCF yield (avg)%
21.57
20.54
21.79
21.86
19.77
19.98
21.27
20.04
18.72
16.81
23.76
19.98
20.29
37
7.30
FCF margin%
12.29
11.13
10.45
10.03
10.66
8.24
6.67
5.01
2.19
4.45
7.80
5.01
9.13
91
0.398
FCF / Net incomex
1.885
2.119
2.226
2.154
2.211
2.169
2.171
2.524
2.416
2.296
1.110
2.296
2.191
15
18.26
ROIC%
2.58
3.51
4.36
2.30
2.75
1.31
0.40
2.46
5.12
7.85
25.98
2.46
2.67
37
9.43
Return on equity%
33.25
30.49
29.90
27.16
28.35
30.81
30.73
30.89
28.05
25.49
19.05
30.73
30.20
34
18.75
Return on assets%
22.16
24.32
23.99
26.48
28.02
26.66
24.94
23.78
26.61
28.60
16.69
26.61
25.71
23
4.17
EPS₹
10.38
10.96
11.21
11.59
13.24
15.68
17.63
18.38
17.85
18.15
4.36
6.52%
6.71%
—
2.26
EPS growth%
21.90
19.89
21.00
18.51
19.28
20.38
22.13
24.74
26.17
28.50
19.34
24.74
21.45
68
7.96
Bookvalue per sh₹
2.32
2.10
1.96
1.80
1.83
1.87
1.69
1.82
1.77
1.66
4.72
(1.96%)
(3.40%)
—
5.20
FCF per share₹
7.04
7.69
7.52
8.75
10.03
10.74
12.39
12.12
12.50
13.77
4.59
6.53%
6.33%
—
3.12
Dividend per sh₹
9.31
9.98
10.37
11.49
13.15
13.54
15.40
14.84
14.11
13.43
8.79
0.42%
4.98%
—
22.36
Div yield (avg)%
15.38
15.73
16.62
14.31
16.38
15.00
14.31
14.75
13.43
15.16
21.06
14.75
15.08
87
7.24
Payout ratio%
27.58
28.49
30.81
31.86
33.62
33.98
31.51
30.20
29.56
30.35
18.85
30.35
30.58
66
932.5
Shares (diluted)M
556.6
588.4
602.3
543.2
478.3
448.9
439.8
399.9
427.6
403.7
927.8
(3.33%)
(4.73%)
27
11.93
Buyback yield%
17.17
18.30
21.24
22.49
25.05
26.41
25.70
23.65
22.95
23.15
24.74
23.65
23.05
76
1.122
D/E ratiox
1.090
1.085
1.010
1.012
0.999
0.869
0.893
0.818
0.818
0.869
0.355
0.869
0.946
92
1.933
Enterprise value₹B
4.357
4.682
4.760
4.793
4.412
4.828
4.426
4.096
4.430
4.713
12.57
1.33%
(0.09%)
11
21.02
LT debt₹B
19.38
21.40
23.61
24.03
27.03
30.62
32.31
30.50
35.13
37.91
8.316
7.00%
7.68%
33
Revenue
₹24.98B
8.54%
1.00×
Cost of revenue
₹14.73B
8.34%
0.98×
Operating expenses
₹2.836B
8.20%
0.97×
Goodwill & intangibles
16.92%
Cash and investments
16.33%
Spread over hurdle
(6.49%)