1.029
Revenue₹B
1.268
1.274
1.332
1.390
1.415
1.454
1.463
1.525
1.601
1.667
1.117
3.33%
3.11%
14
25.69
Revenue growth%
10.26
9.25
6.42
4.65
3.37
0.63
3.53
1.18
3.45
5.81
6.84
3.45
4.09
30
18.52
Gross margin%
17.23
19.88
19.98
17.71
15.84
14.00
11.48
11.27
11.13
11.99
10.63
11.48
14.92
19
16.84
Operating margin%
25.63
27.62
28.10
30.85
28.56
29.25
26.97
26.67
29.43
30.80
5.69
29.25
28.33
20
28.16
Net margin%
14.27
16.66
17.42
18.76
16.63
19.56
19.53
17.61
19.98
19.29
25.13
19.53
18.19
7
14.01
P/E ratio (avg)x
38.70
36.96
39.51
38.95
39.20
36.17
32.96
29.99
27.05
27.42
13.29
29.99
36.57
19
7.240
EV/EBITx
36.56
36.07
38.26
33.30
31.19
29.38
31.35
26.93
26.87
24.66
17.45
26.93
31.27
35
18.26
FCF yield (avg)%
28.96
30.07
29.25
30.49
32.38
30.84
30.20
28.65
29.39
27.90
22.75
29.39
29.73
62
26.40
FCF margin%
7.07
10.00
9.52
7.03
8.37
7.01
6.78
4.46
6.16
6.70
29.59
6.70
7.02
79
0.401
FCF / Net incomex
1.290
1.311
1.495
1.573
1.561
1.614
1.718
1.667
1.711
1.641
0.555
1.667
1.594
92
8.43
ROIC%
29.53
26.81
28.23
30.46
28.19
29.49
28.13
29.96
28.59
27.39
24.65
28.59
28.41
83
3.85
Return on equity%
29.98
29.23
27.39
24.63
24.43
23.08
22.27
22.92
23.31
21.61
13.46
22.92
23.87
27
24.52
Return on assets%
3.25
4.95
5.60
5.51
6.54
4.34
3.72
3.76
5.71
5.74
28.51
4.34
5.23
55
2.05
EPS₹
9.04
9.67
9.68
9.66
9.67
9.73
11.04
10.35
9.62
10.39
2.26
1.44%
1.34%
—
25.82
EPS growth%
25.85
28.05
25.33
26.56
28.11
28.02
28.21
27.45
24.48
24.40
25.76
27.45
27.01
45
7.27
Bookvalue per sh₹
4.49
4.11
4.46
4.21
4.26
3.90
3.57
3.45
3.54
3.20
5.18
(5.55%)
(2.98%)
—
4.08
FCF per share₹
9.09
8.12
7.34
6.84
7.08
7.96
8.94
9.18
9.51
9.04
8.86
5.01%
1.14%
—
4.04
Dividend per sh₹
1.50
1.36
1.23
1.35
1.20
1.33
1.19
1.13
1.06
1.09
1.52
(2.00%)
(2.63%)
—
22.83
Div yield (avg)%
28.64
25.91
28.26
31.15
32.39
32.63
35.08
33.39
32.55
31.94
25.67
32.63
32.16
66
17.92
Payout ratio%
23.06
20.84
21.03
22.17
24.06
24.49
22.93
24.01
23.23
24.55
25.33
24.01
23.15
60
66.58
Shares (diluted)M
103.7
123.6
135.4
160.7
184.3
193.4
227.7
262.9
282.9
293.0
66.98
9.72%
12.84%
87
8.15
Buyback yield%
16.74
17.28
15.81
15.75
15.17
14.56
13.41
13.44
10.78
12.48
19.82
13.41
14.87
90
1.625
D/E ratiox
1.296
1.270
1.293
1.192
1.240
1.317
1.458
1.484
1.539
1.623
0.387
1.484
1.307
18
1.215
Enterprise value₹B
1.907
1.924
1.943
2.015
2.316
2.621
2.430
2.274
2.484
2.843
1.675
4.19%
5.41%
24
1,464
LT debt₹M
133.5
129.0
140.8
142.3
129.6
121.9
116.8
112.6
119.2
103.6
474.6
(4.37%)
(2.05%)
84
Revenue
₹1.667B
3.11%
1.00×
Cost of revenue
₹1.134B
3.31%
1.02×
Operating expenses
₹161.6M
1.34%
0.84×
Spread over hurdle
(5.76%)