31.07
Revenue₹B
28.69
29.49
31.05
32.37
34.32
34.88
36.82
37.48
39.65
41.23
31.91
3.74%
4.27%
58
12.91
Revenue growth%
28.38
28.43
28.31
29.43
30.82
28.71
30.57
30.53
29.16
29.32
25.73
29.32
29.24
35
10.29
Gross margin%
23.46
21.81
23.03
20.16
20.58
19.38
20.11
20.91
22.38
23.87
6.48
20.91
21.36
45
23.90
Operating margin%
11.44
8.66
11.33
14.11
12.61
10.88
7.91
9.96
9.77
9.72
7.23
9.77
10.42
70
24.41
Net margin%
28.58
26.29
24.88
27.79
25.70
27.75
30.35
31.49
33.14
34.47
27.47
31.49
28.19
65
8.790
P/E ratio (avg)x
14.09
12.73
11.91
11.30
12.02
10.25
9.176
9.440
8.175
7.925
31.98
9.176
10.78
6
21.18
EV/EBITx
4.537
4.107
4.109
4.112
3.727
3.269
3.226
3.385
3.094
2.740
16.06
3.226
3.556
87
21.68
FCF yield (avg)%
29.04
31.83
30.97
28.07
27.55
25.42
23.81
24.20
24.62
24.61
12.19
24.61
26.49
46
2.52
FCF margin%
13.16
10.69
10.66
11.91
12.13
14.18
15.77
12.97
12.03
9.38
16.48
12.97
12.08
27
1.595
FCF / Net incomex
0.786
0.813
0.868
0.834
0.936
0.902
0.872
0.820
0.801
0.790
1.731
0.820
0.827
24
25.57
ROIC%
4.67
3.57
1.12
0.40
2.55
5.55
8.21
10.63
10.25
9.13
8.38
9.13
5.11
56
27.55
Return on equity%
18.71
21.05
20.11
22.00
19.35
19.95
21.49
22.27
21.36
20.17
11.01
21.36
20.61
85
5.23
Return on assets%
17.96
15.74
13.69
13.14
14.96
16.56
14.99
17.85
19.66
17.81
11.26
17.81
16.15
9
127.85
EPS₹
740.86
734.70
779.91
731.32
740.90
777.32
819.82
759.15
683.61
647.02
134.37
(2.67%)
(1.21%)
—
21.37
EPS growth%
15.85
17.16
14.95
12.14
15.12
17.48
14.64
14.07
13.31
11.40
5.05
14.07
14.80
36
401.35
Bookvalue per sh₹
412.99
365.63
396.35
360.26
334.58
338.65
337.19
334.30
329.00
356.63
238.47
1.28%
(1.00%)
—
896.75
FCF per share₹
545.67
588.90
604.67
702.88
728.58
759.33
918.17
992.83
1,163
1,397
323.35
13.91%
10.87%
—
443.17
Dividend per sh₹
208.70
205.99
219.45
235.99
277.83
282.10
311.69
310.69
339.34
373.72
835.58
6.11%
6.20%
—
26.52
Div yield (avg)%
14.00
15.85
13.77
10.79
11.55
10.53
7.60
7.35
8.52
6.81
17.96
7.60
10.66
48
17.67
Payout ratio%
23.09
25.69
23.20
25.52
24.40
26.41
26.10
25.11
25.83
25.29
2.34
25.83
25.40
55
30.64
Shares (diluted)M
32.97
29.41
26.28
25.12
27.67
26.56
24.92
22.13
24.24
26.66
30.57
(0.74%)
(1.90%)
6
7.41
Buyback yield%
0.40
0.40
0.40
1.54
3.38
2.09
0.40
0.40
0.40
0.40
21.91
0.40
0.40
56
1.633
D/E ratiox
0.603
0.644
0.668
0.763
0.825
0.774
0.842
0.964
0.968
0.982
1.208
0.964
0.799
83
3.747
Enterprise value₹B
31.64
35.24
37.65
44.09
46.61
55.22
63.76
62.00
70.82
83.87
11.52
12.47%
11.67%
78
15.98
LT debt₹B
29.13
28.78
28.96
29.34
32.21
34.53
33.60
35.67
41.50
41.44
17.76
5.17%
3.67%
84
Revenue
₹41.23B
4.27%
1.00×
Cost of revenue
₹20.48B
4.18%
0.99×
Operating expenses
₹9.125B
4.67%
1.04×
Goodwill & intangibles
16.59%
Spread over hurdle
(4.37%)