26.29
Revenue₹B
17.61
18.92
20.71
22.52
24.11
25.72
27.45
30.04
31.81
33.71
27.79
6.93%
7.52%
15
7.96
Revenue growth%
24.16
23.01
20.46
19.35
18.74
21.28
23.01
22.46
25.34
23.42
19.75
23.01
22.74
31
6.49
Gross margin%
1.04
2.35
4.06
6.80
6.23
3.39
6.12
8.84
9.03
10.47
6.72
8.84
6.17
11
29.08
Operating margin%
22.53
20.10
17.88
16.76
16.83
18.05
16.75
18.04
19.90
21.88
4.55
18.05
18.05
44
14.00
Net margin%
3.12
0.40
0.40
0.40
0.40
2.60
4.87
2.89
2.25
0.40
4.03
2.60
1.32
23
29.27
P/E ratio (avg)x
12.00
13.10
14.37
13.02
14.69
14.94
15.11
15.31
15.60
17.48
21.83
15.31
14.81
19
17.37
EV/EBITx
20.98
19.34
19.08
18.43
20.97
20.96
20.35
20.86
23.36
22.90
24.62
20.96
20.91
45
20.64
FCF yield (avg)%
25.44
26.07
25.56
27.63
28.78
28.08
29.09
26.40
26.91
25.87
11.42
26.91
26.65
12
16.48
FCF margin%
0.40
0.45
3.00
3.59
4.64
4.38
1.99
3.53
1.17
2.88
20.68
2.88
2.94
70
0.768
FCF / Net incomex
1.557
1.572
1.435
1.563
1.673
1.520
1.683
1.793
1.959
1.812
1.605
1.793
1.623
19
6.16
ROIC%
19.87
18.72
19.49
21.94
21.13
22.45
20.05
18.57
16.27
15.10
26.08
18.57
19.68
86
18.88
Return on equity%
22.44
25.12
25.29
27.51
30.26
27.26
27.69
27.15
25.88
26.23
18.16
27.15
26.69
10
4.51
Return on assets%
18.97
18.07
19.76
21.26
22.36
19.57
21.67
19.72
21.12
18.97
25.03
19.72
19.74
85
34.93
EPS₹
23.91
25.10
22.96
22.41
21.76
20.35
20.74
18.20
16.24
14.39
38.98
(7.94%)
(5.10%)
—
29.07
EPS growth%
2.29
3.80
2.16
4.07
4.70
7.33
4.96
4.70
4.74
4.37
6.31
4.74
4.54
19
15.99
Bookvalue per sh₹
51.70
53.00
52.42
52.01
53.68
55.76
60.67
59.28
63.12
69.41
37.52
5.27%
1.53%
—
28.27
FCF per share₹
13.12
14.75
14.83
15.80
17.13
18.13
18.21
21.55
21.51
24.90
24.96
7.77%
6.51%
—
73.79
Dividend per sh₹
32.04
32.91
32.37
31.33
34.24
36.59
33.62
37.15
39.63
40.04
26.97
3.18%
2.80%
—
18.69
Div yield (avg)%
3.76
1.24
0.40
0.40
0.40
3.05
2.38
0.54
0.40
0.40
7.72
0.54
0.47
6
16.90
Payout ratio%
21.88
24.86
22.28
22.66
23.84
26.37
27.32
27.86
27.65
24.89
8.67
27.32
24.87
33
157.6
Shares (diluted)M
148.1
129.8
129.4
122.7
121.9
126.2
134.1
144.3
143.6
154.3
160.9
4.83%
(0.08%)
37
22.18
Buyback yield%
24.07
24.04
21.95
20.71
22.07
22.91
21.46
18.69
19.57
19.52
22.40
19.57
21.70
16
1.218
D/E ratiox
0.602
0.558
0.586
0.548
0.481
0.532
0.496
0.547
0.590
0.523
1.779
0.532
0.548
57
5.763
Enterprise value₹B
18.12
16.74
16.22
17.03
18.75
18.74
20.44
18.84
20.49
18.92
17.23
0.18%
0.42%
8
8.703
LT debt₹B
23.93
26.09
27.50
29.00
27.83
25.91
29.17
27.52
26.95
27.62
9.832
(0.15%)
0.89%
51
Revenue
₹33.71B
7.52%
1.00×
Cost of revenue
₹17.19B
7.78%
1.02×
Operating expenses
₹6.297B
7.16%
0.97×
Cash and investments
18.28%
Goodwill & intangibles
17.99%
Spread over hurdle
(0.40%)