1.618
Revenue₹B
1.028
1.073
1.114
1.159
1.199
1.268
1.341
1.384
1.410
1.435
1.786
3.66%
4.02%
17
2.45
Revenue growth%
0.40
2.30
2.05
5.00
6.99
5.90
3.50
3.73
4.86
7.18
28.30
4.86
4.29
21
12.65
Gross margin%
20.50
19.50
22.50
22.07
22.20
23.36
23.95
23.27
21.09
18.97
21.59
23.27
22.13
52
28.87
Operating margin%
12.37
9.74
9.61
12.39
10.75
11.58
11.41
13.33
12.27
10.40
2.50
11.58
11.50
93
21.60
Net margin%
22.29
20.76
22.09
23.41
24.57
26.04
28.92
28.19
30.03
28.15
21.64
28.19
25.30
93
30.64
P/E ratio (avg)x
32.09
30.30
32.15
33.04
31.63
34.24
37.44
39.63
44.70
42.27
18.26
39.63
33.64
54
26.33
EV/EBITx
17.54
18.98
20.16
21.93
24.34
25.04
22.39
24.24
23.38
25.58
8.230
24.24
22.88
9
8.18
FCF yield (avg)%
12.44
12.75
11.63
14.49
13.83
16.19
13.87
12.72
13.60
14.54
7.83
13.87
13.72
33
20.42
FCF margin%
21.61
22.79
22.87
25.29
26.16
27.91
30.34
31.13
30.81
31.51
9.65
30.81
27.04
59
0.175
FCF / Net incomex
0.723
0.676
0.728
0.672
0.606
0.580
0.611
0.568
0.512
0.454
1.362
0.568
0.608
24
18.67
ROIC%
17.18
15.18
12.78
11.25
10.21
8.23
5.39
2.61
3.04
4.73
25.99
4.73
9.22
6
29.42
Return on equity%
7.06
4.93
7.43
9.02
11.03
10.72
9.05
10.97
10.46
12.67
19.51
10.72
9.75
37
29.15
Return on assets%
26.00
28.73
31.35
29.84
28.93
26.86
25.54
23.66
25.08
27.24
23.85
25.54
27.05
7
14.48
EPS₹
25.03
26.04
27.41
28.56
30.99
27.85
27.23
29.11
27.61
27.12
15.62
(2.63%)
1.35%
—
2.57
EPS growth%
26.73
25.52
27.49
29.65
30.11
32.63
31.24
32.89
33.05
30.24
29.16
32.63
30.17
32
16.28
Bookvalue per sh₹
4.39
4.47
5.11
5.33
5.79
6.49
6.86
7.58
7.19
7.00
9.80
3.87%
3.93%
—
22.57
FCF per share₹
5.08
5.50
4.93
4.45
4.27
4.33
4.48
4.41
4.00
3.97
12.45
(1.45%)
(3.56%)
—
23.76
Dividend per sh₹
28.26
27.30
27.22
30.09
28.87
31.91
37.14
37.36
38.50
40.18
8.53
6.84%
4.56%
—
15.00
Div yield (avg)%
14.09
11.63
12.05
14.14
16.39
16.48
18.38
20.02
17.05
14.29
15.89
17.05
15.34
37
28.54
Payout ratio%
29.65
31.18
29.70
31.48
30.28
30.73
29.48
28.36
29.62
30.17
17.33
29.62
29.94
92
63.67
Shares (diluted)M
65.67
70.77
74.67
84.40
92.21
83.36
82.33
92.92
88.02
83.68
60.18
(1.92%)
2.10%
60
23.89
Buyback yield%
18.48
16.98
19.42
18.38
17.49
20.36
20.53
19.15
19.46
18.62
22.04
19.46
18.88
89
1.733
D/E ratiox
2.160
2.080
2.342
2.330
2.694
3.070
3.542
3.769
3.807
4.062
1.512
3.769
2.882
27
1.346
Enterprise value₹B
1.896
1.907
1.866
2.042
2.180
2.152
2.368
2.492
2.978
3.019
1.513
6.73%
6.40%
18
0.536
LT debt₹B
1.331
1.356
1.290
1.425
1.481
1.526
1.639
1.711
1.813
1.992
1.188
6.11%
3.88%
9
Revenue
₹1.435B
4.02%
1.00×
Cost of revenue
₹893.7M
4.26%
1.02×
Operating expenses
₹299.4M
3.40%
0.94×
Spread over hurdle
(2.28%)