1.322
Revenue₹B
7.854
8.232
8.728
9.313
10.05
10.61
11.11
11.75
12.18
12.66
1.481
4.73%
5.35%
18
19.87
Revenue growth%
21.72
23.92
21.32
22.06
22.58
22.08
21.49
23.12
21.92
22.99
11.54
22.08
22.07
82
7.58
Gross margin%
18.18
20.40
22.57
25.13
24.53
21.60
24.40
27.22
29.00
30.23
4.29
27.22
24.47
95
21.82
Operating margin%
0.85
0.40
0.40
0.40
0.40
2.89
0.40
0.40
0.40
0.40
22.57
0.40
0.40
32
23.60
Net margin%
15.14
17.04
17.84
17.73
18.75
20.23
19.51
18.10
19.73
18.30
7.85
19.51
18.20
23
23.90
P/E ratio (avg)x
19.47
18.46
18.51
19.13
19.87
21.42
21.60
24.25
25.59
29.82
17.14
24.25
20.65
42
16.16
EV/EBITx
15.10
15.47
14.65
13.74
15.20
15.52
16.33
17.39
18.58
18.56
22.39
17.39
15.50
81
2.01
FCF yield (avg)%
14.63
13.00
14.08
14.14
13.43
13.12
13.64
13.78
14.05
15.71
24.37
13.78
13.91
59
14.63
FCF margin%
27.34
26.72
28.04
28.64
31.03
31.55
33.34
35.52
33.40
34.08
24.79
33.40
31.29
92
0.313
FCF / Net incomex
1.041
1.093
0.999
0.880
0.936
0.927
0.853
0.729
0.638
0.563
1.340
0.729
0.904
68
5.77
ROIC%
15.69
15.27
13.81
13.57
13.69
14.49
16.40
16.83
14.16
12.87
17.83
14.49
14.33
66
13.53
Return on equity%
9.74
8.85
9.40
8.44
9.97
12.08
10.67
10.07
8.83
6.04
2.63
10.07
9.57
76
28.27
Return on assets%
19.30
18.41
15.91
13.10
12.60
12.63
10.60
9.30
6.49
6.16
10.06
9.30
12.61
90
24.29
EPS₹
46.39
51.71
50.38
56.95
66.05
74.03
75.34
88.75
101.85
116.35
26.26
11.99%
10.37%
—
7.60
EPS growth%
27.61
26.89
27.94
29.11
27.76
26.17
27.34
24.95
22.96
20.17
18.71
24.95
27.12
78
24.81
Bookvalue per sh₹
11.41
12.49
13.00
14.62
15.51
14.77
15.19
17.79
19.78
20.80
22.46
6.04%
7.83%
—
20.93
FCF per share₹
46.46
49.68
45.85
45.84
49.07
49.02
53.50
57.63
64.58
73.53
8.61
8.43%
6.00%
—
9.75
Dividend per sh₹
54.91
50.74
51.26
53.65
59.40
58.87
67.59
70.10
78.34
87.45
31.34
8.04%
4.69%
—
22.53
Div yield (avg)%
8.14
5.87
4.83
7.64
10.56
9.81
7.50
10.41
13.03
14.23
13.93
10.41
8.98
23
4.64
Payout ratio%
6.85
6.38
5.69
5.85
7.64
6.38
3.69
5.59
2.71
2.67
12.21
3.69
5.77
80
61.16
Shares (diluted)M
44.65
42.13
43.70
42.56
38.43
38.24
32.99
33.93
30.76
27.65
61.10
(6.37%)
(6.03%)
57
12.85
Buyback yield%
16.64
18.94
16.62
15.80
18.78
20.21
19.64
18.67
19.03
19.47
4.58
19.47
18.86
10
0.568
D/E ratiox
0.854
0.966
1.025
1.137
1.205
1.291
1.407
1.440
1.606
1.544
0.177
1.440
1.248
29
3.440
Enterprise value₹B
12.80
11.33
10.65
10.43
10.47
10.01
9.067
8.065
8.417
9.177
3.028
(2.61%)
(2.22%)
39
7.783
LT debt₹B
8.835
9.740
9.851
10.56
10.88
9.864
9.332
9.406
8.944
9.717
6.460
(2.23%)
1.47%
50
Revenue
₹12.66B
5.35%
1.00×
Cost of revenue
₹7.309B
5.10%
0.98×
Operating expenses
₹2.736B
5.54%
1.02×
Goodwill & intangibles
18.41%
Spread over hurdle
(4.02%)