0.772
Revenue₹B
1.234
1.283
1.337
1.372
1.446
1.542
1.600
1.671
1.720
1.844
0.843
4.98%
4.78%
61
20.72
Revenue growth%
8.65
8.16
10.70
13.61
13.55
14.40
16.56
18.36
20.53
19.71
28.12
18.36
14.00
55
10.72
Gross margin%
31.69
29.64
31.08
29.03
27.91
26.74
29.55
28.93
28.97
29.74
16.37
28.97
29.29
40
17.79
Operating margin%
37.27
39.17
37.57
37.00
37.63
36.95
36.08
38.44
39.72
40.31
4.45
38.44
37.60
39
16.96
Net margin%
8.38
9.06
10.07
12.16
11.82
11.95
14.48
14.87
12.18
13.95
21.22
13.95
12.06
94
25.68
P/E ratio (avg)x
25.46
24.74
24.38
24.03
26.99
24.74
26.63
26.37
29.51
27.23
18.16
26.63
25.92
30
30.59
EV/EBITx
23.93
23.61
22.25
23.19
20.46
20.88
21.12
20.97
18.51
17.61
32.99
20.88
21.04
94
18.67
FCF yield (avg)%
31.69
31.14
32.16
32.75
31.02
32.44
29.53
29.93
27.58
25.22
18.57
29.53
31.08
35
8.06
FCF margin%
0.58
1.48
2.94
0.40
0.40
2.54
4.66
2.07
2.18
4.32
16.67
2.54
2.12
29
1.595
FCF / Net incomex
2.514
2.487
2.991
3.178
3.160
3.257
3.724
3.982
4.275
5.029
0.654
3.982
3.218
27
8.79
ROIC%
3.43
5.44
4.60
4.90
2.87
4.26
7.25
7.90
5.01
7.59
14.52
7.25
4.96
53
17.98
Return on equity%
28.75
29.86
27.47
27.01
24.66
23.34
23.96
26.22
27.24
27.89
18.54
26.22
27.12
16
16.97
Return on assets%
8.52
7.46
5.02
7.62
6.94
7.10
9.71
12.28
10.66
12.82
29.39
10.66
8.07
88
3.92
EPS₹
10.06
9.74
10.57
9.90
10.81
11.71
10.39
10.24
10.43
9.37
4.32
(2.82%)
(0.30%)
—
5.24
EPS growth%
28.55
28.45
29.02
26.41
24.60
23.52
26.33
28.12
27.59
29.49
24.50
27.59
27.85
77
4.51
Bookvalue per sh₹
11.42
13.15
13.58
15.90
17.61
17.42
17.41
20.09
19.97
23.04
13.13
5.52%
7.64%
—
2.71
FCF per share₹
7.38
7.74
7.11
7.34
6.28
6.48
6.42
5.68
4.96
4.96
5.42
(4.62%)
(4.82%)
—
13.06
Dividend per sh₹
15.12
15.53
16.99
16.14
17.92
18.38
21.14
20.05
20.28
21.51
7.00
3.73%
4.83%
—
15.27
Div yield (avg)%
19.52
19.15
19.42
19.85
18.07
17.50
19.43
17.21
16.63
19.40
7.64
17.50
19.27
12
20.11
Payout ratio%
23.86
20.97
23.39
25.22
25.07
27.14
24.39
23.54
21.37
23.11
23.10
23.54
23.70
60
21.32
Shares (diluted)M
17.56
16.44
17.09
17.32
17.06
19.35
17.73
17.72
17.06
15.95
21.31
(1.33%)
(1.60%)
94
12.34
Buyback yield%
6.32
5.06
6.63
9.15
10.20
8.25
10.81
12.01
10.40
10.95
29.00
10.81
9.68
83
1.063
D/E ratiox
0.152
0.146
0.167
0.190
0.182
0.197
0.223
0.237
0.216
0.212
1.207
0.216
0.193
39
1.185
Enterprise value₹B
0.398
0.435
0.457
0.465
0.464
0.484
0.494
0.470
0.416
0.370
1.339
(4.42%)
(1.43%)
9
985.4
LT debt₹M
676.9
653.4
697.9
656.4
692.6
718.5
667.2
663.6
704.7
613.9
936.8
(2.38%)
(1.59%)
42
Revenue
₹1.844B
4.78%
1.00×
Cost of revenue
₹1.291B
4.78%
1.00×
Operating expenses
₹309.9M
4.92%
1.01×
Goodwill & intangibles
15.35%
Spread over hurdle
43.82%