19.74
Revenue₹B
18.92
20.26
21.79
23.06
24.46
26.18
27.40
28.82
31.13
32.96
21.33
6.15%
6.65%
56
8.98
Revenue growth%
24.11
24.38
25.67
26.76
29.19
27.60
27.59
26.94
24.77
25.10
16.32
26.94
26.22
50
3.02
Gross margin%
26.56
24.28
25.50
23.99
24.21
27.13
29.12
27.15
24.62
24.10
11.16
27.13
25.06
56
3.84
Operating margin%
15.21
15.95
16.53
16.36
17.14
18.72
18.55
19.06
17.96
15.79
23.89
18.55
16.84
57
17.36
Net margin%
4.04
4.41
6.13
7.57
10.02
7.17
5.62
7.99
10.53
7.80
21.13
7.80
7.37
66
11.44
P/E ratio (avg)x
13.06
11.95
12.78
11.53
11.17
11.56
10.70
11.42
12.08
11.58
27.46
11.56
11.57
65
9.361
EV/EBITx
36.30
34.16
34.97
33.54
36.78
40.64
37.04
34.35
31.09
34.41
30.11
34.41
34.69
48
29.38
FCF yield (avg)%
12.35
12.32
10.91
9.95
8.33
8.75
10.18
7.38
7.65
6.18
11.88
7.65
9.35
29
13.57
FCF margin%
22.43
20.26
22.03
19.95
17.75
15.21
17.02
19.13
17.85
19.58
11.10
17.85
19.35
73
1.161
FCF / Net incomex
1.167
1.370
1.328
1.359
1.317
1.384
1.493
1.669
1.672
1.720
0.329
1.669
1.377
36
8.15
ROIC%
10.54
12.05
11.79
9.77
11.13
8.28
11.25
11.36
13.74
11.60
17.24
11.36
11.30
39
18.93
Return on equity%
5.81
3.21
5.33
3.73
3.87
3.39
1.28
0.40
3.21
4.21
26.69
3.21
3.56
79
2.55
Return on assets%
17.98
18.93
20.36
19.64
20.25
21.23
23.15
20.36
21.47
22.12
29.74
21.47
20.36
5
98.23
EPS₹
94.74
97.62
99.44
89.82
94.57
87.83
86.84
93.13
91.81
97.75
101.30
0.66%
0.46%
—
21.09
EPS growth%
13.87
15.55
17.25
14.85
13.82
12.33
10.93
12.69
14.13
15.39
21.44
12.69
14.00
62
42.94
Bookvalue per sh₹
33.10
31.93
28.64
27.78
30.22
31.33
34.23
36.43
39.74
40.12
19.81
5.83%
1.12%
—
40.05
FCF per share₹
103.52
97.60
92.36
104.57
116.39
130.95
140.51
141.40
147.18
159.62
20.94
6.52%
5.18%
—
55.23
Dividend per sh₹
46.29
46.26
43.33
40.19
36.75
35.97
35.45
37.32
38.32
40.48
63.13
1.95%
(1.69%)
—
14.88
Div yield (avg)%
3.81
2.61
3.67
2.88
5.80
5.09
4.63
4.84
2.68
1.42
9.68
4.63
3.74
38
27.97
Payout ratio%
5.03
6.56
4.48
2.39
4.29
3.53
2.14
2.17
2.93
3.76
4.85
2.93
3.65
10
172.7
Shares (diluted)M
273.6
320.0
347.9
355.6
360.6
360.4
347.1
408.7
396.1
395.1
173.3
1.85%
3.44%
19
3.74
Buyback yield%
19.31
17.88
20.75
23.32
20.72
19.86
21.91
23.50
22.46
20.37
18.06
21.91
20.74
8
0.101
D/E ratiox
1.267
1.371
1.528
1.611
1.874
2.148
2.273
2.632
2.819
3.409
0.834
2.632
2.011
55
18.91
Enterprise value₹B
24.17
24.04
28.49
28.28
27.16
30.57
35.42
41.65
46.21
55.24
29.00
15.25%
10.54%
32
25.61
LT debt₹B
27.33
29.63
28.75
26.24
24.05
25.08
22.42
22.75
22.40
20.77
16.39
(2.89%)
(3.30%)
46
Revenue
₹32.96B
6.65%
1.00×
Cost of revenue
₹21.69B
6.50%
0.99×
Operating expenses
₹7.593B
7.25%
1.06×
Goodwill & intangibles
15.40%
Spread over hurdle
(13.67%)