3.673
Revenue₹B
10.46
11.11
11.69
12.24
13.33
13.98
14.63
15.29
16.25
17.48
4.037
5.57%
5.80%
69
27.02
Revenue growth%
6.39
5.40
4.54
2.51
1.64
0.61
0.40
2.37
2.93
3.36
16.26
2.37
2.72
10
4.41
Gross margin%
27.58
26.71
27.35
25.11
28.08
25.87
24.19
21.28
21.00
22.14
4.91
22.14
25.49
20
10.93
Operating margin%
19.26
21.19
18.32
16.16
15.00
14.69
16.81
18.11
17.06
14.24
12.96
16.81
16.93
92
24.10
Net margin%
23.30
21.85
20.68
23.14
21.54
20.86
21.45
22.56
24.26
24.75
17.63
22.56
22.20
33
15.57
P/E ratio (avg)x
17.46
18.30
17.38
16.43
16.06
16.75
14.75
13.26
11.65
10.88
31.95
13.26
16.25
28
21.29
EV/EBITx
44.16
44.41
42.92
44.93
49.72
49.96
57.55
57.64
58.37
56.70
9.365
57.55
49.84
88
8.10
FCF yield (avg)%
17.78
16.20
15.46
17.96
18.25
15.83
17.79
17.98
18.81
20.05
2.22
17.98
17.87
74
29.82
FCF margin%
11.72
9.11
10.40
11.26
10.48
7.52
5.25
3.35
2.23
4.19
15.78
4.19
8.31
37
1.686
FCF / Net incomex
0.797
0.792
0.765
0.790
0.857
0.871
0.845
0.947
0.930
1.023
1.394
0.930
0.851
75
14.89
ROIC%
25.97
26.37
29.37
27.45
28.87
31.17
28.62
27.85
26.97
27.61
14.42
27.85
27.73
54
22.41
Return on equity%
13.50
14.68
13.36
14.50
13.90
15.18
12.64
11.20
9.54
12.53
3.55
12.53
13.43
55
15.80
Return on assets%
17.48
20.36
19.18
18.73
20.94
22.03
19.86
21.59
23.94
24.56
14.71
22.03
20.65
8
58.36
EPS₹
52.87
58.08
56.97
59.20
62.86
59.91
57.83
53.84
59.56
64.37
64.78
0.48%
2.11%
—
9.59
EPS growth%
17.53
19.80
21.02
22.38
21.69
19.33
20.37
21.79
21.26
18.52
12.30
20.37
20.70
23
42.80
Bookvalue per sh₹
77.76
84.98
78.98
88.53
88.09
84.73
86.20
78.09
79.01
86.00
88.18
(0.48%)
1.01%
—
50.45
FCF per share₹
63.28
71.76
74.95
74.71
81.21
76.55
76.87
78.48
81.68
82.34
69.80
0.28%
2.08%
—
81.50
Dividend per sh₹
20.74
19.78
20.30
20.85
22.45
23.38
23.10
23.19
23.60
24.86
95.53
2.06%
2.63%
—
24.09
Div yield (avg)%
4.81
2.42
0.40
1.44
1.75
0.40
0.40
1.61
0.89
3.83
4.38
0.89
1.53
69
21.55
Payout ratio%
29.29
28.96
27.64
29.65
31.43
33.22
32.85
35.02
32.68
33.63
4.40
33.22
32.06
48
118.9
Shares (diluted)M
94.72
85.01
79.95
73.90
72.36
68.75
58.98
60.60
55.25
55.97
121.3
(5.00%)
(5.70%)
95
19.04
Buyback yield%
28.86
27.74
25.32
26.29
25.15
22.76
23.53
24.46
23.08
20.67
27.73
23.08
24.81
47
0.166
D/E ratiox
1.879
1.982
1.827
1.909
1.987
2.222
2.481
2.596
2.714
3.079
1.358
2.596
2.105
38
4.226
Enterprise value₹B
5.868
5.808
5.537
5.687
6.589
7.157
7.331
7.202
7.445
8.178
7.109
4.41%
5.13%
61
16.29
LT debt₹B
10.78
9.709
10.04
9.238
9.659
8.894
9.941
10.13
11.41
12.76
6.569
5.73%
2.34%
50
Revenue
₹17.48B
5.80%
1.00×
Cost of revenue
₹12.24B
5.80%
1.00×
Operating expenses
₹3.323B
5.51%
0.97×
Goodwill & intangibles
16.57%
Spread over hurdle
14.04%