8.431
Revenue₹B
17.94
18.60
19.55
20.45
20.87
21.86
23.07
23.70
24.53
25.19
8.937
3.84%
4.00%
12
24.95
Revenue growth%
4.71
2.45
4.68
4.93
6.08
5.39
7.37
5.60
4.20
5.26
7.26
5.39
5.10
56
13.81
Gross margin%
18.66
15.71
17.96
17.60
18.27
18.85
21.22
18.57
16.19
17.38
18.28
18.57
18.12
14
18.66
Operating margin%
7.04
4.84
6.19
8.05
10.64
10.83
11.86
11.79
9.94
11.14
13.54
11.14
10.29
64
20.04
Net margin%
15.86
18.67
17.71
16.76
17.50
18.40
19.96
18.27
16.17
18.50
14.88
18.40
17.99
33
29.88
P/E ratio (avg)x
7.741
7.679
7.669
6.851
6.068
5.732
5.382
5.216
5.488
5.457
7.584
5.457
5.900
20
32.67
EV/EBITx
17.04
16.19
17.79
18.62
16.46
18.05
16.14
14.83
14.87
15.83
29.94
15.83
16.32
18
4.78
FCF yield (avg)%
9.57
8.97
9.77
12.16
11.71
13.23
15.65
16.23
13.52
13.31
4.19
13.52
12.70
45
22.57
FCF margin%
1.90
0.40
0.40
0.56
0.40
1.42
2.27
3.02
1.48
1.51
20.68
1.51
1.45
38
0.693
FCF / Net incomex
1.056
1.026
1.048
1.051
1.150
1.295
1.450
1.416
1.458
1.483
0.352
1.450
1.222
89
26.05
ROIC%
4.85
3.15
0.47
0.40
0.40
0.89
2.92
1.97
4.43
6.39
17.52
2.92
2.44
54
24.53
Return on equity%
12.51
15.31
14.25
16.88
18.15
19.83
21.80
23.48
24.10
21.72
29.11
21.80
18.99
28
17.44
Return on assets%
22.30
22.85
23.44
22.06
21.68
24.59
26.83
24.93
26.93
25.39
12.86
25.39
24.01
22
141.93
EPS₹
82.06
87.92
88.87
94.05
104.43
97.84
100.68
103.60
107.93
114.39
155.06
1.84%
4.33%
—
18.98
EPS growth%
11.32
10.29
11.14
11.85
13.56
15.65
17.21
17.33
18.58
18.18
24.70
17.33
14.61
48
130.17
Bookvalue per sh₹
110.40
108.47
100.08
88.15
89.10
82.32
75.34
67.10
70.83
64.34
77.04
(6.30%)
(4.32%)
—
73.84
FCF per share₹
44.54
46.96
50.09
51.57
55.47
55.61
58.38
68.88
70.35
84.24
135.46
8.71%
6.65%
—
151.92
Dividend per sh₹
28.68
29.22
30.31
28.14
24.76
25.93
25.70
26.29
24.81
25.87
105.07
0.88%
(0.69%)
—
14.61
Div yield (avg)%
25.94
23.33
20.53
19.90
18.67
16.09
14.26
16.24
16.85
18.79
2.61
16.24
18.73
38
3.34
Payout ratio%
26.25
24.60
27.29
28.90
26.81
26.37
28.47
28.06
25.09
22.42
13.61
26.37
26.59
12
60.27
Shares (diluted)M
54.79
52.88
48.68
50.61
44.23
37.78
37.38
35.62
38.39
33.85
59.06
(5.21%)
(4.67%)
47
28.73
Buyback yield%
16.49
15.56
13.06
12.90
14.99
13.93
14.36
14.85
13.08
12.04
20.29
13.93
14.14
60
1.260
D/E ratiox
1.634
1.631
1.806
2.146
2.172
2.319
2.500
2.556
2.519
2.569
1.120
2.519
2.245
82
13.17
Enterprise value₹B
1.499
1.421
1.370
1.367
1.480
1.634
1.514
1.551
1.721
1.885
1.548
4.96%
3.02%
89
5.085
LT debt₹B
38.89
41.58
41.40
46.77
53.86
64.09
73.99
78.20
83.49
87.65
4.755
10.23%
10.08%
88
Revenue
₹25.19B
4.00%
1.00×
Cost of revenue
₹16.46B
3.89%
0.99×
Operating expenses
₹2.547B
3.67%
0.97×
Goodwill & intangibles
17.27%
Spread over hurdle
(3.79%)