9.896
Revenue₹B
12.64
12.94
13.41
13.93
14.24
14.31
14.84
14.94
15.34
15.37
10.90
1.55%
2.24%
41
23.96
Revenue growth%
8.19
9.69
8.25
10.56
11.70
9.11
6.42
5.04
4.40
2.17
14.34
5.04
8.22
36
9.68
Gross margin%
24.30
24.31
26.38
26.88
27.96
29.70
32.40
31.17
28.33
26.49
3.27
29.70
27.42
18
15.18
Operating margin%
3.13
5.28
5.67
3.45
2.21
5.17
5.54
7.54
9.41
9.67
25.15
7.54
5.41
40
7.88
Net margin%
31.87
29.80
28.42
28.77
26.63
25.45
22.59
20.62
20.00
22.76
13.64
22.59
26.04
41
36.27
P/E ratio (avg)x
37.38
37.77
36.28
34.60
35.93
36.04
38.07
44.01
46.98
53.40
9.989
44.01
37.58
20
9.767
EV/EBITx
4.812
4.660
5.083
5.281
5.494
5.623
6.107
6.521
5.726
5.565
33.75
5.726
5.530
59
27.75
FCF yield (avg)%
10.03
12.97
14.45
16.63
14.90
15.72
13.71
15.53
16.57
15.22
15.97
15.53
15.06
55
21.86
FCF margin%
3.77
4.92
4.95
7.30
10.20
12.80
10.89
9.50
12.25
13.69
20.65
12.25
9.85
52
1.199
FCF / Net incomex
1.125
1.271
1.506
1.779
2.037
2.061
2.463
2.878
2.942
3.439
1.352
2.878
2.049
35
21.54
ROIC%
14.16
12.35
12.10
14.44
16.08
16.10
14.20
15.99
14.50
11.75
29.08
14.50
14.32
69
29.39
Return on equity%
12.16
10.66
10.44
13.00
15.60
13.96
13.52
16.31
15.66
17.69
3.87
15.66
13.74
42
23.02
Return on assets%
4.40
4.27
5.08
7.29
7.85
8.29
11.05
12.84
15.51
17.79
23.90
12.84
8.07
87
8.23
EPS₹
17.71
19.67
18.56
18.93
20.09
19.86
20.02
21.07
21.17
19.01
8.49
(1.10%)
0.87%
—
5.80
EPS growth%
14.89
14.24
14.94
13.86
12.97
10.04
11.60
13.83
10.98
10.90
20.67
10.98
13.40
52
25.28
Bookvalue per sh₹
23.32
20.07
19.77
18.51
17.59
18.95
17.29
18.79
20.05
20.39
13.54
3.00%
(1.23%)
—
5.97
FCF per share₹
24.15
22.42
22.10
22.06
21.91
23.69
21.64
21.02
23.04
20.74
32.66
(1.09%)
(2.69%)
—
31.71
Dividend per sh₹
29.32
26.67
29.74
26.64
25.42
26.26
29.63
30.87
31.48
33.75
24.90
5.84%
2.64%
—
28.26
Div yield (avg)%
22.59
20.88
21.13
23.97
22.05
19.53
17.85
15.78
15.79
14.83
27.92
15.79
20.21
78
13.25
Payout ratio%
9.14
6.35
9.22
7.60
5.67
7.41
7.19
8.90
11.74
10.32
29.88
8.90
8.25
8
225.0
Shares (diluted)M
357.0
421.2
452.3
525.3
584.3
689.8
684.0
716.3
794.0
807.1
222.1
6.67%
10.12%
8
11.35
Buyback yield%
11.60
12.62
11.33
11.49
10.05
12.24
10.94
11.79
13.88
11.13
21.59
11.79
11.55
82
1.714
D/E ratiox
1.466
1.493
1.714
1.756
1.738
1.902
2.097
2.430
2.828
2.668
1.400
2.430
1.829
30
7.535
Enterprise value₹B
11.08
12.16
11.80
13.29
12.61
12.91
13.16
12.20
13.79
14.54
3.891
2.89%
3.86%
55
13.39
LT debt₹B
15.23
14.98
14.80
15.27
17.59
19.34
20.82
21.38
21.68
23.29
9.282
5.77%
5.99%
52
Revenue
₹15.37B
2.24%
1.00×
Cost of revenue
₹10.57B
2.31%
1.01×
Operating expenses
₹2.612B
2.86%
1.06×
Goodwill & intangibles
18.63%
Spread over hurdle
17.29%