19.93
Revenue₹B
66.49
71.43
77.31
83.43
88.52
95.49
103.8
109.3
117.3
126.3
22.07
7.36%
7.54%
74
12.65
Revenue growth%
24.60
24.50
23.46
26.16
28.89
28.33
26.39
28.06
26.99
25.74
23.44
26.99
26.27
88
6.76
Gross margin%
12.18
9.89
12.46
10.48
11.99
14.61
17.22
16.76
19.49
18.15
7.32
17.22
13.54
51
7.91
Operating margin%
8.96
6.44
9.28
9.14
8.23
7.77
8.59
9.83
7.68
6.15
26.21
7.77
8.41
93
29.34
Net margin%
0.40
1.65
0.49
0.40
0.40
2.16
4.75
6.27
3.79
6.51
7.81
4.75
1.91
14
24.30
P/E ratio (avg)x
28.04
30.87
34.78
33.91
40.74
44.26
47.99
50.24
51.95
52.51
32.48
50.24
42.50
47
15.57
EV/EBITx
7.918
8.094
7.658
6.835
6.680
7.103
7.567
8.129
8.196
7.680
36.23
7.680
7.669
57
11.14
FCF yield (avg)%
27.23
25.84
28.28
28.52
28.90
31.68
28.95
31.13
32.87
30.94
29.13
31.13
28.92
9
5.20
FCF margin%
2.93
3.53
6.44
3.75
3.16
4.19
4.17
3.21
2.61
0.72
7.53
3.21
3.37
5
0.420
FCF / Net incomex
0.217
0.249
0.233
0.252
0.247
0.264
0.286
0.284
0.313
0.332
0.712
0.286
0.258
55
28.27
ROIC%
10.14
11.57
13.59
15.23
13.54
12.17
9.99
12.58
12.57
11.81
12.22
12.17
12.37
57
22.21
Return on equity%
7.73
8.95
11.79
11.26
10.18
7.83
8.22
10.73
12.04
13.54
17.07
10.73
10.46
83
25.47
Return on assets%
26.60
27.54
28.05
27.65
29.45
32.41
29.73
28.42
28.61
31.21
23.25
29.73
28.52
47
51.41
EPS₹
215.55
236.63
224.80
213.87
196.07
191.85
180.17
183.65
190.92
191.75
53.26
(0.44%)
(0.97%)
—
28.09
EPS growth%
12.50
14.83
17.38
18.45
16.75
18.40
17.45
14.93
15.94
15.69
19.22
15.94
16.35
49
73.92
Bookvalue per sh₹
147.32
147.74
162.99
189.72
215.16
235.56
266.78
300.59
352.62
343.28
158.38
9.79%
10.37%
—
40.01
FCF per share₹
37.95
34.10
36.41
40.00
35.61
31.69
34.71
31.28
33.10
36.13
25.15
0.29%
(0.43%)
—
145.02
Dividend per sh₹
162.30
183.40
190.13
196.82
204.34
231.86
230.32
230.73
245.15
263.05
64.13
5.18%
4.58%
—
28.85
Div yield (avg)%
21.45
20.14
18.44
19.15
21.53
19.20
19.34
18.30
18.63
19.59
2.57
19.20
19.27
62
18.77
Payout ratio%
2.98
5.00
3.36
0.62
0.40
0.40
1.38
0.91
0.40
2.02
27.04
0.91
1.14
83
340.3
Shares (diluted)M
365.9
359.6
369.1
383.1
381.2
404.7
421.3
448.8
430.9
416.0
342.1
1.76%
1.15%
52
28.25
Buyback yield%
16.80
19.49
21.60
20.44
21.15
23.46
21.51
20.48
17.99
15.89
29.89
20.48
20.46
72
1.515
D/E ratiox
1.936
1.887
1.958
2.153
2.362
2.607
2.368
2.516
2.468
2.571
1.362
2.516
2.365
36
124.5
Enterprise value₹B
270.5
296.5
289.5
329.1
385.8
439.6
427.3
422.7
419.4
500.9
136.7
5.36%
7.89%
12
38.18
LT debt₹B
41.10
41.60
44.28
39.75
38.87
36.48
34.97
32.79
31.20
30.11
138.9
(4.98%)
(2.67%)
61
Revenue
₹126.3B
7.54%
1.00×
Cost of revenue
₹59.62B
7.33%
0.98×
Operating expenses
₹32.25B
8.19%
1.06×
Spread over hurdle
32.19%