12.11
Revenue₹B
28.44
29.20
31.02
31.61
33.41
35.20
37.02
38.43
39.63
41.99
12.99
4.68%
4.36%
65
25.39
Revenue growth%
25.15
22.57
23.73
24.30
25.36
22.44
22.46
21.34
20.22
20.07
16.57
21.34
22.52
34
20.39
Gross margin%
14.17
14.86
16.17
15.59
13.55
12.01
11.17
9.28
7.47
7.59
11.18
9.28
12.78
94
12.88
Operating margin%
20.67
17.72
18.42
16.82
18.90
19.81
17.90
18.68
17.57
19.47
28.86
18.68
18.55
39
27.83
Net margin%
26.36
29.13
31.79
32.31
31.36
32.20
29.23
28.60
31.55
30.21
5.82
30.21
30.79
55
26.02
P/E ratio (avg)x
49.68
54.34
64.34
67.31
77.25
83.84
83.06
87.15
94.57
111.9
28.05
87.15
80.15
47
16.65
EV/EBITx
12.14
14.08
15.49
15.48
17.92
18.99
18.40
20.89
23.45
27.56
12.07
20.89
18.16
17
4.18
FCF yield (avg)%
10.67
13.48
14.66
12.49
15.16
15.18
17.73
17.82
17.50
17.96
29.09
17.73
15.17
46
4.92
FCF margin%
22.12
23.33
24.11
26.81
26.01
24.44
22.06
23.82
24.06
25.43
8.73
24.06
24.09
59
1.743
FCF / Net incomex
0.644
0.688
0.795
0.924
1.038
1.011
1.181
1.378
1.626
1.857
0.237
1.378
1.025
68
27.26
ROIC%
16.32
17.25
19.68
20.35
19.07
17.43
17.95
16.24
14.53
17.26
19.40
17.26
17.34
18
28.30
Return on equity%
10.00
7.17
8.92
11.29
11.76
11.69
13.63
14.40
16.43
18.09
20.03
14.40
11.73
9
29.48
Return on assets%
10.70
9.97
11.21
10.07
12.19
14.53
17.10
17.81
18.17
21.14
10.09
17.81
13.36
6
217.68
EPS₹
310.74
303.45
291.04
283.71
264.38
305.17
298.09
305.25
320.39
359.88
239.60
6.36%
2.37%
—
17.77
EPS growth%
14.59
14.92
14.00
12.58
12.16
9.60
10.68
12.83
13.71
12.57
18.60
12.57
12.70
12
233.00
Bookvalue per sh₹
42.60
45.09
45.24
47.33
47.16
47.04
46.04
46.49
50.39
46.67
129.89
(0.21%)
0.32%
—
184.03
FCF per share₹
279.04
283.76
318.68
331.29
382.14
385.61
469.15
516.36
593.63
644.30
41.61
11.01%
10.54%
—
237.26
Dividend per sh₹
122.31
116.91
126.31
118.72
134.92
153.94
141.91
152.08
171.07
181.06
118.25
6.06%
4.67%
—
12.54
Div yield (avg)%
9.17
6.82
5.61
4.27
4.25
5.32
7.98
10.06
9.44
11.51
27.73
9.44
7.40
33
6.35
Payout ratio%
19.45
16.92
18.18
16.27
14.50
15.85
18.52
21.50
24.00
23.48
16.25
21.50
18.35
33
164.9
Shares (diluted)M
169.4
189.1
216.6
242.9
240.3
273.3
279.8
312.8
359.5
336.1
165.6
6.94%
6.31%
36
27.39
Buyback yield%
18.37
20.02
19.59
20.23
19.56
20.65
23.38
24.09
26.80
26.20
10.61
24.09
20.44
64
0.566
D/E ratiox
1.592
1.553
1.362
1.417
1.277
1.329
1.180
1.241
1.185
1.164
0.846
1.185
1.303
27
30.87
Enterprise value₹B
2.562
2.760
2.983
2.548
2.183
2.022
1.750
1.705
1.819
1.951
52.52
(2.23%)
(3.75%)
74
9.649
LT debt₹B
58.29
54.98
52.04
45.46
48.84
47.63
44.15
41.82
44.01
39.68
10.52
(4.07%)
(3.82%)
40
Revenue
₹41.99B
4.36%
1.00×
Cost of revenue
₹24.40B
4.44%
1.01×
Operating expenses
₹9.992B
4.08%
0.97×
Spread over hurdle
(0.80%)