5.814
Revenue₹B
19.15
20.02
20.95
22.37
23.79
25.56
26.30
28.09
28.91
29.92
6.371
4.70%
5.01%
29
23.69
Revenue growth%
21.27
21.78
22.48
20.74
20.68
22.21
23.99
24.15
25.79
26.08
28.27
24.15
22.35
88
2.09
Gross margin%
11.11
10.08
8.50
10.01
7.86
6.73
5.62
7.51
7.49
6.96
11.98
6.96
7.68
81
10.08
Operating margin%
27.41
25.04
23.29
25.16
22.39
19.87
22.53
22.95
24.25
23.56
9.39
22.95
23.43
8
6.62
Net margin%
8.82
9.12
11.33
10.28
9.58
7.00
6.97
9.01
11.38
13.16
24.59
9.01
9.35
9
20.80
P/E ratio (avg)x
9.981
9.873
8.897
9.263
10.03
9.071
8.239
9.132
10.07
9.241
17.07
9.132
9.252
51
18.73
EV/EBITx
16.31
17.74
19.34
19.62
21.18
23.41
23.13
24.01
26.90
30.26
12.71
24.01
22.16
63
21.75
FCF yield (avg)%
2.46
4.93
4.84
2.72
1.32
0.40
2.56
1.83
2.33
0.52
5.23
1.83
2.40
31
21.28
FCF margin%
11.89
13.81
12.85
12.14
11.81
14.77
16.80
14.47
15.15
16.67
12.59
15.15
14.14
32
0.424
FCF / Net incomex
0.895
0.874
0.963
1.050
1.001
1.076
1.108
1.023
0.983
1.058
0.447
1.058
1.012
68
29.15
ROIC%
25.23
27.91
30.25
31.76
34.32
35.61
32.87
31.37
34.14
31.56
28.78
32.87
31.66
84
19.85
Return on equity%
13.00
11.02
9.75
7.79
6.31
4.82
2.03
2.07
3.15
1.98
29.53
2.07
5.57
71
10.01
Return on assets%
9.12
11.57
11.99
13.27
15.73
13.93
11.15
10.84
9.48
7.52
12.92
10.84
11.36
42
35.10
EPS₹
35.04
35.33
38.46
43.23
46.01
42.82
39.63
35.72
33.89
30.41
37.25
(7.95%)
(0.88%)
—
3.02
EPS growth%
15.15
14.86
17.74
16.40
16.49
18.62
19.72
17.68
18.88
20.94
24.19
18.88
17.71
80
22.22
Bookvalue per sh₹
28.10
32.01
34.75
33.90
36.88
37.38
39.13
40.72
44.90
45.17
21.05
4.14%
5.76%
—
13.10
FCF per share₹
9.96
8.61
8.97
7.99
8.16
7.62
7.73
7.74
7.70
7.40
23.42
(1.94%)
(3.01%)
—
19.74
Dividend per sh₹
6.49
7.28
7.66
8.05
8.33
8.89
9.12
9.69
9.01
8.50
21.56
0.41%
4.05%
—
19.93
Div yield (avg)%
26.51
24.39
25.38
28.38
28.69
29.55
31.31
32.96
30.92
30.85
25.91
30.92
29.12
95
22.48
Payout ratio%
10.74
9.04
7.33
5.14
2.42
1.63
0.40
0.40
0.40
2.16
14.56
0.40
2.29
17
0.426
Shares (diluted)B
0.650
0.728
0.830
0.858
0.946
0.934
1.019
1.138
1.235
1.339
0.438
7.20%
8.63%
31
22.08
Buyback yield%
5.23
5.47
7.76
5.89
5.96
8.31
11.25
11.59
11.61
9.48
21.60
11.25
8.03
40
0.419
D/E ratiox
0.764
0.741
0.759
0.889
1.042
1.096
1.063
1.153
1.234
1.199
1.375
1.153
1.053
84
3.822
Enterprise value₹B
4.164
4.234
4.331
4.284
4.412
4.626
4.935
5.149
4.814
5.039
15.86
2.69%
1.93%
20
5.081
LT debt₹B
11.39
11.14
11.59
10.48
11.37
12.07
12.51
13.52
14.89
15.17
2.818
5.94%
4.05%
48
Revenue
₹29.92B
5.01%
1.00×
Cost of revenue
₹15.91B
4.55%
0.96×
Operating expenses
₹7.407B
5.68%
1.07×
Cash and investments
16.23%
Spread over hurdle
20.80%