42.16
Revenue₹B
41.90
43.68
46.63
49.98
53.61
55.83
59.17
62.08
64.69
67.34
46.51
4.66%
5.32%
73
19.01
Revenue growth%
6.62
3.99
4.97
5.09
8.05
5.90
7.38
5.49
6.12
4.70
22.53
5.90
5.70
31
21.25
Gross margin%
12.02
13.82
14.01
12.23
13.77
12.67
13.48
14.98
16.39
17.98
6.42
14.98
13.80
20
13.94
Operating margin%
14.39
12.16
14.73
15.56
14.63
13.83
14.60
14.26
15.21
16.91
28.60
14.60
14.61
61
25.65
Net margin%
26.82
25.37
25.95
28.10
29.25
29.87
28.64
28.11
26.22
24.51
17.90
28.11
27.46
94
10.93
P/E ratio (avg)x
31.31
32.95
32.60
36.15
41.82
44.69
50.85
58.59
55.91
57.26
36.26
55.91
43.25
59
26.15
EV/EBITx
14.75
14.40
13.01
12.50
11.36
10.29
9.338
8.486
8.082
7.744
33.31
8.486
10.82
64
22.12
FCF yield (avg)%
22.35
23.10
21.02
23.08
25.85
23.48
20.98
23.57
25.03
23.13
11.53
23.48
23.12
54
16.43
FCF margin%
20.78
21.01
21.78
19.47
20.41
21.67
23.29
24.63
26.09
26.15
9.52
24.63
21.73
56
0.402
FCF / Net incomex
1.232
1.102
1.146
1.074
0.945
0.951
0.872
0.768
0.686
0.688
1.795
0.768
0.948
31
21.92
ROIC%
4.16
5.57
5.04
6.25
3.60
3.72
3.02
5.36
3.39
5.67
14.05
3.72
4.60
86
4.67
Return on equity%
17.93
19.16
20.89
19.14
19.01
20.57
17.80
16.02
13.17
12.80
4.87
16.02
18.47
57
23.96
Return on assets%
1.36
0.40
2.08
3.75
5.15
7.32
9.67
10.07
12.13
14.25
6.51
10.07
6.23
89
20.08
EPS₹
5.42
5.09
5.99
5.88
6.40
6.91
7.10
8.31
9.45
10.13
21.26
9.63%
6.47%
—
17.21
EPS growth%
0.40
2.31
0.40
0.40
0.40
2.50
2.27
1.43
0.40
0.40
2.93
1.43
0.40
80
10.01
Bookvalue per sh₹
18.12
18.98
19.48
20.91
19.85
21.47
23.41
24.48
25.27
23.28
31.35
3.24%
2.88%
—
26.67
FCF per share₹
51.61
60.91
65.37
78.25
80.46
88.08
91.77
108.89
117.09
117.27
17.75
7.83%
9.07%
—
22.63
Dividend per sh₹
46.53
44.77
42.39
40.74
44.60
42.22
44.26
45.26
52.91
53.20
5.95
3.59%
2.69%
—
6.38
Div yield (avg)%
25.87
28.27
26.16
27.71
25.73
28.60
26.31
25.01
22.30
22.28
24.19
25.01
26.01
8
10.81
Payout ratio%
32.44
34.04
31.73
34.57
37.30
35.40
34.39
31.81
33.99
33.33
11.68
33.99
34.01
74
774.7
Shares (diluted)M
487.2
443.3
472.9
480.8
412.9
386.0
366.3
396.6
387.9
375.7
762.3
(1.87%)
(3.71%)
95
27.24
Buyback yield%
1.14
0.40
2.10
3.38
5.62
3.88
6.00
7.88
5.65
4.98
3.58
5.65
4.43
88
1.775
D/E ratiox
1.011
0.974
0.938
0.821
0.778
0.671
0.595
0.596
0.617
0.625
1.676
0.617
0.724
92
6.400
Enterprise value₹B
25.59
22.88
23.70
26.70
25.09
22.47
21.32
21.76
24.03
26.24
49.89
0.90%
(0.33%)
59
19.92
LT debt₹B
41.43
45.12
43.66
45.65
47.94
44.63
41.66
45.60
44.26
38.61
5.553
(4.23%)
(1.34%)
43
Revenue
₹67.34B
5.32%
1.00×
Cost of revenue
₹47.14B
5.32%
1.00×
Operating expenses
₹13.48B
5.20%
0.99×
Goodwill & intangibles
16.76%
Spread over hurdle
(9.14%)