1.489
Revenue₹B
8.278
8.558
8.956
9.201
9.815
10.40
10.85
11.62
12.29
12.86
1.530
5.55%
4.93%
19
17.47
Revenue growth%
7.61
5.04
5.05
6.54
4.50
2.51
4.04
1.44
0.46
3.42
6.00
2.51
4.27
55
29.53
Gross margin%
14.53
13.80
11.55
9.07
8.18
6.23
6.11
7.00
9.22
10.31
12.97
7.00
9.15
20
16.73
Operating margin%
24.28
23.89
21.70
22.98
24.31
22.01
23.32
24.57
25.43
26.31
19.21
24.57
24.09
22
22.29
Net margin%
7.62
4.69
1.94
1.52
0.40
0.40
1.18
0.98
0.40
0.40
22.05
0.40
1.08
34
9.208
P/E ratio (avg)x
40.09
40.67
41.81
40.84
41.06
44.11
44.25
44.76
51.85
54.04
11.52
44.76
42.96
72
7.688
EV/EBITx
45.57
51.68
56.38
64.38
73.09
81.16
91.42
96.73
87.68
80.15
17.74
87.68
76.62
34
20.55
FCF yield (avg)%
20.44
23.05
21.39
19.63
20.55
18.81
17.14
18.26
19.59
17.06
3.01
18.26
19.61
73
9.91
FCF margin%
4.38
6.83
7.23
9.98
9.26
11.83
11.96
13.04
11.10
12.00
17.74
11.96
10.54
37
1.367
FCF / Net incomex
2.006
1.953
2.193
2.579
2.611
2.805
2.750
2.717
3.018
3.463
0.889
2.805
2.664
27
28.27
ROIC%
18.44
16.03
15.40
15.12
17.72
16.83
16.64
18.60
19.99
22.19
24.39
18.60
17.27
85
5.49
Return on equity%
6.04
5.54
5.09
3.29
2.36
0.40
0.40
0.40
0.54
0.40
12.29
0.40
1.45
64
8.81
Return on assets%
19.02
20.55
21.47
24.22
26.96
25.32
24.76
22.18
22.52
19.55
4.74
22.52
22.35
78
563.50
EPS₹
514.18
546.75
535.54
580.07
579.21
517.36
452.19
440.15
416.66
363.87
585.90
(8.88%)
(4.58%)
—
22.98
EPS growth%
16.54
15.45
14.21
11.37
10.36
12.23
15.10
13.20
13.61
14.86
7.73
13.61
13.91
23
587.56
Bookvalue per sh₹
852.68
788.51
870.60
879.54
877.66
973.48
1,088
1,132
1,286
1,335
193.22
8.74%
5.45%
—
599.55
FCF per share₹
223.71
214.51
238.50
239.22
275.77
317.88
368.77
376.55
360.41
361.64
407.13
5.57%
6.57%
—
267.57
Dividend per sh₹
343.72
384.92
406.22
415.54
458.12
554.74
567.89
584.62
694.37
773.06
160.04
11.03%
8.98%
—
13.15
Div yield (avg)%
15.91
13.13
11.68
9.01
9.72
8.71
8.86
11.13
8.86
10.75
19.53
8.86
10.24
29
23.05
Payout ratio%
21.56
18.88
18.22
21.13
19.66
21.93
21.66
19.91
19.82
18.43
25.89
19.91
19.87
7
10.76
Shares (diluted)M
5.731
5.487
5.912
5.289
4.903
4.181
3.772
4.056
3.450
3.111
10.81
(8.70%)
(7.30%)
87
7.72
Buyback yield%
7.95
6.89
9.82
9.83
8.07
10.29
12.58
15.24
18.06
17.59
28.55
15.24
10.06
88
1.114
D/E ratiox
2.069
2.145
2.096
2.249
2.539
2.672
2.987
2.924
3.317
3.821
1.258
2.987
2.605
6
7.726
Enterprise value₹B
16.24
19.02
21.67
24.86
25.35
27.04
31.94
31.59
37.47
40.88
4.532
10.03%
10.21%
85
8.095
LT debt₹B
2.976
3.003
2.929
3.354
3.679
4.231
4.679
5.252
6.004
5.490
2.207
8.34%
6.35%
59
Revenue
₹12.86B
4.93%
1.00×
Cost of revenue
₹7.778B
4.65%
0.97×
Operating expenses
₹2.271B
5.32%
1.04×
Goodwill & intangibles
17.47%
Spread over hurdle
24.52%