9.724
Revenue₹B
38.63
40.79
43.31
45.82
47.56
50.27
53.16
54.12
56.23
58.67
10.36
4.29%
4.52%
14
20.51
Revenue growth%
7.81
6.99
4.93
5.22
5.22
3.82
4.34
6.70
5.83
3.84
4.45
4.34
5.22
92
25.36
Gross margin%
6.13
8.06
5.97
4.29
6.20
5.84
7.79
9.19
7.38
8.66
3.95
7.79
6.79
70
8.74
Operating margin%
33.60
35.62
37.02
37.47
36.19
35.56
38.26
36.39
35.53
37.89
26.55
36.39
36.29
44
4.22
Net margin%
8.56
6.15
8.17
9.71
10.05
7.18
6.63
7.68
8.13
9.26
4.11
7.68
8.15
88
7.813
P/E ratio (avg)x
30.08
29.12
28.06
28.27
31.21
31.44
35.59
40.13
43.40
49.70
32.15
40.13
31.32
16
17.52
EV/EBITx
44.44
48.22
52.34
49.90
48.20
45.06
43.05
38.47
41.91
43.82
36.01
43.05
44.75
43
20.38
FCF yield (avg)%
16.14
14.69
13.33
15.94
17.50
19.53
18.04
16.35
16.60
18.88
6.76
18.04
16.48
34
11.53
FCF margin%
16.17
18.19
15.84
18.29
18.37
20.26
21.46
19.63
17.07
18.38
25.45
19.63
18.33
15
1.755
FCF / Net incomex
1.625
1.885
2.084
2.402
2.419
2.429
2.671
2.905
2.876
3.415
0.375
2.876
2.424
21
16.72
ROIC%
7.29
9.35
8.92
8.90
6.58
6.37
5.68
7.42
8.62
8.92
14.04
7.42
8.02
57
19.29
Return on equity%
23.21
25.64
27.93
25.75
23.61
22.31
22.26
20.20
19.56
18.49
25.54
20.20
22.76
57
11.77
Return on assets%
14.70
14.25
15.92
15.35
13.09
15.72
18.53
17.97
16.46
16.00
15.62
16.46
15.82
52
14.00
EPS₹
12.70
13.35
14.46
13.85
12.72
12.23
11.57
11.23
11.12
12.27
15.57
(0.72%)
0.21%
—
8.71
EPS growth%
31.05
30.12
29.94
29.56
29.59
31.69
32.78
33.17
35.57
36.15
14.57
33.17
31.37
70
10.50
Bookvalue per sh₹
10.05
11.31
10.32
10.48
11.34
10.89
10.08
9.64
9.96
9.66
3.42
(3.16%)
0.71%
—
6.16
FCF per share₹
2.89
3.26
2.95
2.86
2.93
2.88
3.16
2.89
2.83
2.62
16.52
(2.21%)
(1.94%)
—
4.29
Dividend per sh₹
13.93
13.65
14.42
12.79
12.27
12.31
11.10
12.22
12.67
12.09
11.99
(0.31%)
(0.98%)
—
29.38
Div yield (avg)%
26.91
27.98
29.68
29.88
26.95
25.50
24.86
26.74
27.64
29.95
28.99
26.74
27.30
46
21.68
Payout ratio%
4.68
6.01
5.60
7.20
6.80
5.81
5.72
6.32
3.48
5.40
4.52
5.72
5.76
56
1.517
Shares (diluted)B
1.483
1.311
1.186
1.267
1.260
1.208
1.087
1.087
1.118
1.040
1.511
(3.77%)
(4.63%)
40
24.19
Buyback yield%
11.04
13.87
14.67
12.71
14.70
16.20
14.37
13.31
11.35
9.96
10.48
13.31
13.59
10
1.353
D/E ratiox
0.845
0.877
0.925
0.915
0.962
0.847
0.929
0.915
0.965
0.975
1.770
0.929
0.920
20
33.63
Enterprise value₹B
79.65
94.98
96.96
102.2
114.7
114.3
120.9
135.2
133.3
154.5
7.245
6.13%
8.47%
76
50.92
LT debt₹B
7.798
7.729
8.661
8.588
9.223
9.446
10.44
11.50
12.92
13.57
9.520
8.03%
5.28%
11
Revenue
₹58.67B
4.52%
1.00×
Cost of revenue
₹37.03B
4.46%
0.99×
Operating expenses
₹12.73B
4.77%
1.02×
Spread over hurdle
(7.25%)