0.606
Revenue₹B
0.612
0.672
0.728
0.797
0.866
0.936
1.041
1.120
1.229
1.346
0.630
9.23%
9.20%
13
25.22
Revenue growth%
0.40
0.79
0.40
0.40
0.40
0.40
2.93
5.52
7.46
7.43
22.88
5.52
0.59
73
17.62
Gross margin%
15.93
15.78
17.93
20.62
18.01
15.53
14.46
17.04
17.94
17.07
25.12
17.04
17.06
67
25.63
Operating margin%
12.55
14.18
13.26
16.13
17.01
14.67
12.41
14.41
11.55
9.58
21.21
12.41
13.72
79
29.85
Net margin%
23.17
21.42
23.84
25.84
27.10
24.14
25.01
27.74
28.44
29.04
2.54
27.74
25.43
67
7.651
P/E ratio (avg)x
8.033
7.677
8.348
7.478
7.941
6.838
6.159
5.825
5.614
4.939
21.20
5.825
7.158
93
19.16
EV/EBITx
24.01
22.13
23.05
22.15
21.63
21.44
19.90
19.79
16.90
16.96
23.49
19.79
21.54
91
20.88
FCF yield (avg)%
11.36
9.74
11.95
9.59
7.03
5.26
4.29
5.40
4.05
3.91
7.44
4.29
6.21
85
20.64
FCF margin%
27.92
24.94
25.83
26.99
25.89
25.11
22.75
20.18
20.83
19.64
18.59
20.83
25.03
22
1.327
FCF / Net incomex
1.878
1.983
2.188
2.067
2.119
2.414
2.460
2.654
2.963
3.184
0.279
2.654
2.301
6
22.19
ROIC%
12.71
15.23
17.34
19.55
22.15
24.59
23.56
25.85
25.76
22.99
25.61
24.59
22.57
79
9.07
Return on equity%
16.45
15.36
16.19
15.62
16.69
18.62
18.99
21.61
19.82
22.31
25.59
19.82
17.65
94
10.33
Return on assets%
14.06
15.74
14.51
16.53
17.23
17.47
20.40
21.74
23.28
24.32
9.61
21.74
17.35
54
32.61
EPS₹
38.63
42.33
44.93
50.08
55.26
57.59
55.79
59.88
58.39
66.67
34.02
3.83%
5.29%
—
23.35
EPS growth%
8.18
9.55
7.45
4.67
4.57
4.63
5.56
3.79
4.42
6.50
28.99
4.63
5.12
81
5.13
Bookvalue per sh₹
18.48
19.38
20.28
23.05
26.58
25.37
27.32
27.16
26.01
26.76
32.23
0.14%
3.32%
—
33.89
FCF per share₹
35.25
38.52
39.41
37.75
38.07
39.64
43.27
40.57
43.06
45.98
9.05
3.85%
3.92%
—
29.03
Dividend per sh₹
55.23
63.17
60.74
62.94
68.68
69.28
72.40
81.44
86.76
100.23
15.50
7.85%
7.50%
—
3.19
Div yield (avg)%
32.84
34.09
36.49
37.93
38.98
36.72
35.19
32.78
32.07
34.76
7.56
34.76
34.97
49
8.25
Payout ratio%
22.76
22.67
23.60
20.77
18.67
18.02
19.69
22.19
22.79
25.73
16.85
22.19
22.43
10
24.59
Shares (diluted)M
25.45
27.00
26.50
26.61
26.77
24.83
27.44
26.82
29.39
30.36
25.72
2.55%
2.99%
13
19.14
Buyback yield%
24.38
25.84
28.76
30.85
30.32
31.15
30.87
29.99
27.88
28.44
24.18
29.99
29.37
70
1.253
D/E ratiox
1.167
1.136
1.204
1.282
1.155
1.172
1.223
1.280
1.137
1.051
0.295
1.172
1.169
27
0.294
Enterprise value₹B
1.711
1.725
1.894
1.999
2.137
2.167
2.158
2.106
2.373
2.708
0.320
4.84%
6.45%
95
0.140
LT debt₹B
0.916
0.909
1.036
1.100
1.213
1.332
1.318
1.528
1.648
1.912
1.091
9.52%
8.86%
80
Revenue
₹1.346B
9.20%
1.00×
Cost of revenue
₹727.5M
9.12%
0.99×
Operating expenses
₹251.9M
9.37%
1.02×
Goodwill & intangibles
17.62%
Spread over hurdle
75.62%