2.430
Revenue₹B
12.19
12.76
13.74
14.43
14.94
15.96
16.86
17.51
18.60
19.94
2.496
5.94%
5.49%
70
17.60
Revenue growth%
12.49
10.33
10.18
7.54
9.62
10.97
11.03
9.91
12.17
14.09
11.56
11.03
10.65
62
9.19
Gross margin%
17.48
16.09
14.03
12.98
14.82
16.58
13.63
14.69
17.11
17.55
25.60
16.58
15.45
84
21.79
Operating margin%
2.36
2.61
3.10
4.66
6.62
8.01
7.06
4.70
4.15
1.39
28.41
4.70
4.40
66
27.00
Net margin%
16.20
13.21
10.96
12.63
14.65
14.53
14.90
12.58
13.77
15.74
19.58
14.53
14.15
85
12.41
P/E ratio (avg)x
29.81
27.37
24.99
26.95
27.56
26.26
27.90
26.50
25.07
25.64
14.59
26.26
26.73
80
27.10
EV/EBITx
10.44
9.682
9.591
9.212
7.869
7.583
7.591
7.704
6.689
5.890
25.38
7.583
7.787
51
28.61
FCF yield (avg)%
27.16
25.33
27.83
25.84
27.30
25.05
25.59
24.45
27.25
28.58
14.62
25.59
26.50
79
17.92
FCF margin%
11.86
9.43
9.62
10.40
11.01
8.43
10.50
8.96
10.81
9.24
11.98
9.24
10.01
39
0.627
FCF / Net incomex
2.282
2.229
2.476
2.529
2.863
3.024
3.264
3.236
3.250
3.550
1.306
3.250
2.944
41
8.91
ROIC%
30.91
31.06
29.53
30.56
29.39
31.83
31.47
31.64
33.84
30.99
24.64
31.64
31.03
24
6.18
Return on equity%
5.49
3.31
1.98
4.34
5.71
4.37
6.76
5.96
4.87
2.52
22.45
4.87
4.62
40
15.43
Return on assets%
4.82
7.16
7.40
9.15
7.48
9.92
10.24
7.36
5.63
8.17
24.08
8.17
7.44
43
44.66
EPS₹
31.33
35.73
41.82
46.90
44.41
45.62
44.27
48.16
48.57
54.07
46.20
4.01%
6.40%
—
25.65
EPS growth%
1.80
4.59
3.38
4.58
3.16
3.05
2.10
0.40
0.40
2.51
7.90
2.10
2.78
63
13.63
Bookvalue per sh₹
32.80
34.25
41.31
40.86
45.68
53.50
55.75
62.05
69.98
77.70
55.11
11.21%
10.23%
—
21.85
FCF per share₹
39.78
38.08
37.38
39.27
37.62
44.18
50.78
52.61
61.23
59.92
15.08
9.76%
5.36%
—
19.55
Dividend per sh₹
47.42
45.25
39.31
35.09
33.60
30.89
29.10
29.02
30.94
29.66
37.55
(2.46%)
(4.74%)
—
2.47
Div yield (avg)%
6.29
7.37
9.54
9.70
9.34
7.19
9.09
6.33
5.62
2.94
13.87
6.33
7.28
27
13.69
Payout ratio%
25.55
26.24
25.55
28.09
28.50
26.98
25.61
28.04
28.14
27.43
26.18
27.43
27.20
50
462.3
Shares (diluted)M
441.0
485.4
554.6
619.5
647.2
725.5
777.4
888.2
839.8
901.1
456.1
6.84%
7.48%
25
21.01
Buyback yield%
33.26
30.32
28.63
31.46
33.02
33.34
36.29
35.68
37.42
37.36
19.12
36.29
33.30
5
1.766
D/E ratiox
1.122
1.271
1.331
1.432
1.589
1.800
1.847
2.123
2.085
2.071
0.714
2.071
1.694
33
11.94
Enterprise value₹B
19.30
20.85
23.36
26.03
25.84
27.66
25.55
27.95
25.13
27.57
25.93
1.30%
2.41%
94
24.79
LT debt₹B
20.92
22.26
25.77
26.62
29.17
32.29
36.86
36.03
39.67
45.10
25.12
9.11%
8.01%
45
Revenue
₹19.94B
5.49%
1.00×
Cost of revenue
₹12.94B
5.70%
1.02×
Operating expenses
₹4.077B
5.37%
0.99×
Spread over hurdle
(7.80%)