5.128
Revenue₹B
20.53
21.76
23.32
25.06
27.04
28.34
30.70
32.08
34.48
36.10
5.504
5.95%
6.63%
71
21.74
Revenue growth%
13.54
11.26
11.22
12.79
11.13
13.78
12.92
15.68
14.50
16.65
28.08
14.50
13.23
64
17.17
Gross margin%
16.74
18.41
17.81
20.36
18.17
19.93
21.15
20.54
19.06
17.17
8.53
19.93
18.74
89
23.09
Operating margin%
20.88
21.72
24.01
25.92
24.62
22.64
25.09
26.28
23.93
21.11
28.76
23.93
23.97
8
16.54
Net margin%
21.36
22.57
21.46
21.39
23.79
22.14
24.55
22.91
24.31
24.18
5.08
24.18
22.74
31
37.90
P/E ratio (avg)x
39.00
34.25
34.07
33.83
34.89
38.04
38.10
42.08
45.95
47.67
20.19
42.08
38.07
22
28.73
EV/EBITx
22.39
22.20
21.40
22.53
21.81
23.89
23.68
23.00
22.18
21.15
25.64
23.00
22.29
19
9.29
FCF yield (avg)%
7.18
9.47
9.23
8.69
6.21
6.48
5.46
6.73
8.92
8.30
26.97
6.73
7.74
31
22.42
FCF margin%
23.24
25.69
23.13
20.57
19.40
21.83
20.15
22.45
21.29
18.75
8.24
21.29
21.56
70
0.728
FCF / Net incomex
0.868
0.884
0.822
0.887
0.932
0.861
0.919
0.853
0.901
0.997
0.293
0.901
0.885
37
18.84
ROIC%
14.87
12.15
9.19
8.04
9.32
9.28
8.97
6.42
6.23
6.98
28.18
6.98
9.08
85
8.28
Return on equity%
9.02
7.31
7.69
10.59
8.80
8.97
7.25
9.31
9.03
7.83
19.98
8.97
8.89
48
2.44
Return on assets%
10.43
11.96
11.40
10.37
12.36
13.12
13.00
13.80
11.44
9.84
3.88
13.00
11.70
30
8.23
EPS₹
5.66
5.04
5.36
5.93
5.43
4.90
4.99
5.08
5.47
5.68
8.55
0.88%
(0.09%)
—
14.04
EPS growth%
17.33
16.49
18.02
15.37
16.47
16.44
14.52
12.32
14.23
12.02
24.12
14.23
15.91
42
7.33
Bookvalue per sh₹
14.74
16.54
19.55
22.60
26.34
27.27
27.07
27.04
30.84
29.80
3.88
2.50%
8.74%
—
3.86
FCF per share₹
3.05
2.93
2.79
2.83
2.53
2.78
2.66
2.81
2.53
2.43
12.92
(0.83%)
(2.98%)
—
10.13
Dividend per sh₹
4.79
4.96
4.89
4.96
4.50
4.85
5.03
4.80
4.75
4.63
11.28
0.57%
(0.21%)
—
8.33
Div yield (avg)%
9.24
10.70
9.56
8.60
7.77
5.04
6.83
7.53
8.89
10.92
5.43
7.53
8.75
44
24.42
Payout ratio%
24.96
27.92
29.58
29.07
27.39
28.51
27.49
29.05
27.86
26.40
5.32
27.86
27.89
27
1.362
Shares (diluted)B
2.299
2.402
2.802
3.091
2.956
3.332
3.412
3.830
4.100
4.715
1.404
9.79%
7.94%
69
9.58
Buyback yield%
18.05
15.91
14.71
13.98
11.86
11.36
8.68
9.95
9.82
9.82
19.64
9.82
11.61
77
1.269
D/E ratiox
2.196
2.041
1.921
2.021
2.072
1.908
1.753
1.796
2.024
1.865
0.156
1.865
1.971
24
44.70
Enterprise value₹B
28.71
27.81
30.39
31.32
30.70
30.49
31.01
27.56
23.70
21.62
5.681
(6.77%)
(3.43%)
90
16.44
LT debt₹B
31.91
34.54
38.01
34.99
33.02
33.89
34.28
32.90
33.72
36.32
27.75
1.93%
1.39%
32
Revenue
₹36.10B
6.63%
1.00×
Cost of revenue
₹22.85B
6.76%
1.01×
Operating expenses
₹6.412B
6.09%
0.95×
Property and equipment
14.43%
Spread over hurdle
(6.06%)