30.40
Revenue₹B
16.64
17.52
18.87
19.79
21.02
21.93
22.88
24.52
25.55
27.31
34.03
5.37%
5.51%
31
19.16
Revenue growth%
18.67
17.21
14.61
14.08
11.65
12.16
14.14
16.87
17.89
20.08
23.22
16.87
15.74
21
16.37
Gross margin%
5.10
3.29
4.76
1.85
3.56
2.88
5.30
8.17
9.87
11.89
29.35
8.17
4.93
29
3.61
Operating margin%
22.72
20.24
22.27
22.05
24.43
21.68
20.13
17.45
20.26
22.68
11.95
20.26
21.86
22
4.60
Net margin%
11.49
9.24
6.71
8.26
5.86
8.00
5.69
7.47
5.25
8.12
24.23
7.47
7.73
26
23.89
P/E ratio (avg)x
25.67
26.96
27.94
29.93
33.47
30.69
29.26
32.13
34.24
32.85
29.03
32.13
30.31
88
15.33
EV/EBITx
26.30
30.77
34.68
35.10
38.29
44.45
47.36
50.39
53.66
57.21
6.757
50.39
41.37
10
17.94
FCF yield (avg)%
18.26
19.26
17.88
17.79
17.21
19.41
17.26
19.99
19.82
18.83
20.51
19.41
18.54
56
23.87
FCF margin%
7.74
7.18
9.66
9.16
6.54
9.16
6.93
8.15
10.73
7.86
13.26
8.15
8.00
89
1.208
FCF / Net incomex
0.452
0.497
0.430
0.450
0.416
0.435
0.472
0.464
0.428
0.398
0.138
0.435
0.443
80
4.34
ROIC%
15.59
17.50
16.77
14.95
12.57
14.35
14.62
17.24
16.65
16.86
17.77
16.65
16.12
21
16.27
Return on equity%
17.81
17.75
20.10
20.48
22.76
22.84
24.78
25.30
23.08
20.10
5.38
23.08
21.62
82
2.27
Return on assets%
28.34
29.19
30.73
27.74
30.35
31.74
32.24
30.85
30.17
30.41
14.94
30.85
30.38
68
6.94
EPS₹
4.51
5.31
6.08
7.06
6.92
7.47
8.81
8.44
8.80
8.98
7.46
5.35%
7.65%
—
20.74
EPS growth%
31.28
33.50
34.98
33.99
33.18
35.22
34.20
32.91
30.06
27.09
20.40
32.91
33.34
34
1.51
Bookvalue per sh₹
5.69
5.69
6.37
7.43
8.12
8.12
7.92
8.03
9.17
9.32
2.00
2.80%
6.70%
—
2.62
FCF per share₹
8.30
8.53
8.56
9.40
9.31
9.50
9.84
9.81
9.86
9.36
6.54
0.13%
0.98%
—
4.90
Dividend per sh₹
1.88
1.95
2.04
2.14
2.35
2.16
1.99
1.75
1.63
1.60
6.59
(7.36%)
(2.35%)
—
3.18
Div yield (avg)%
12.23
14.18
15.57
13.70
13.94
16.46
16.97
16.44
17.55
18.77
2.24
16.97
16.00
6
24.42
Payout ratio%
7.77
7.33
9.00
9.48
7.59
7.39
9.19
7.33
5.77
5.22
24.78
7.33
7.49
65
2.942
Shares (diluted)B
3.023
3.315
2.912
3.006
2.821
2.740
2.646
2.779
2.946
2.688
2.928
(0.96%)
(1.49%)
77
22.53
Buyback yield%
25.03
25.28
25.55
23.53
25.82
26.01
28.01
30.40
28.96
29.73
4.77
28.96
25.91
73
0.218
D/E ratiox
0.609
0.655
0.762
0.878
0.976
1.022
1.054
1.123
1.358
1.463
0.772
1.123
0.999
33
10.31
Enterprise value₹B
2.678
2.846
2.842
3.065
2.780
2.891
3.025
3.058
2.887
2.747
15.51
(0.24%)
0.97%
68
5.415
LT debt₹B
12.32
12.74
12.52
12.07
12.90
14.13
16.01
16.58
18.65
21.84
9.647
11.10%
7.62%
29
Revenue
₹27.31B
5.51%
1.00×
Cost of revenue
₹14.89B
5.33%
0.98×
Operating expenses
₹4.001B
6.49%
1.10×
Goodwill & intangibles
18.56%
Property and equipment
17.11%
Cash and investments
15.23%
Spread over hurdle
34.63%