3.932
Revenue₹B
5.375
5.886
6.263
6.812
7.363
8.030
8.623
9.309
10.21
11.32
4.175
8.98%
8.75%
37
20.98
Revenue growth%
15.17
17.09
14.49
13.94
12.19
11.78
12.89
10.78
8.46
8.32
4.41
10.78
12.54
62
9.58
Gross margin%
10.95
8.25
10.11
7.34
7.37
7.76
8.06
9.09
9.05
10.98
7.63
9.05
8.65
50
23.61
Operating margin%
23.14
24.27
23.31
25.95
23.64
20.80
21.65
21.14
23.11
21.56
7.62
21.56
23.13
22
24.88
Net margin%
17.04
19.15
21.98
22.03
20.09
21.61
21.04
22.57
25.39
27.19
22.08
22.57
21.79
45
21.57
P/E ratio (avg)x
15.10
14.43
12.92
11.89
12.78
11.14
10.57
11.39
12.09
11.26
36.75
11.26
11.99
50
26.61
EV/EBITx
21.79
21.97
22.35
24.92
27.39
27.66
30.08
32.84
35.15
40.18
28.27
32.84
27.52
33
13.13
FCF yield (avg)%
26.29
28.94
26.39
26.85
23.97
22.56
24.50
26.35
27.25
29.69
2.77
26.35
26.37
28
19.56
FCF margin%
14.48
17.47
14.67
17.11
16.35
14.33
14.34
15.10
12.53
10.52
26.63
14.33
14.58
39
0.498
FCF / Net incomex
1.073
1.242
1.331
1.493
1.651
1.768
1.691
1.579
1.751
1.901
0.583
1.751
1.615
55
29.23
ROIC%
28.07
27.94
29.69
31.59
32.18
33.80
32.64
35.62
38.12
40.61
13.10
35.62
32.41
61
23.14
Return on equity%
27.30
25.18
26.19
24.09
24.96
24.39
23.13
20.73
22.37
21.39
27.09
22.37
24.24
9
15.52
Return on assets%
26.47
26.54
24.77
27.44
29.19
29.46
28.45
29.70
31.90
32.36
27.21
29.70
28.82
5
54.39
EPS₹
83.11
81.15
86.29
96.79
104.37
103.71
96.11
95.89
99.93
92.36
60.21
(2.41%)
2.13%
—
25.98
EPS growth%
2.17
2.60
1.18
1.51
0.40
0.40
0.40
2.98
2.41
3.45
17.23
2.41
1.84
76
9.96
Bookvalue per sh₹
44.60
42.22
42.55
44.86
49.35
53.27
60.91
60.75
65.26
74.96
24.66
8.72%
5.89%
—
28.66
FCF per share₹
64.89
76.07
73.29
75.28
76.58
75.30
76.99
83.60
91.42
100.97
58.78
5.68%
5.95%
—
41.22
Dividend per sh₹
18.64
17.33
16.19
16.79
16.96
16.15
17.81
18.88
19.87
17.57
49.89
0.71%
(0.61%)
—
26.42
Div yield (avg)%
20.61
22.57
22.31
21.98
21.14
18.46
18.06
17.42
20.01
22.29
28.45
18.46
20.87
61
25.38
Payout ratio%
6.04
6.98
5.35
2.64
0.63
0.40
1.33
0.40
1.06
4.02
22.50
1.06
1.98
82
145.4
Shares (diluted)M
123.3
136.0
133.7
119.9
122.0
112.8
107.1
111.8
116.5
130.5
140.5
1.35%
(0.26%)
64
4.20
Buyback yield%
15.27
16.62
16.41
13.49
13.80
16.25
13.43
12.03
9.52
7.24
16.06
12.03
13.64
68
1.581
D/E ratiox
0.969
0.887
0.789
0.744
0.727
0.741
0.786
0.757
0.685
0.709
0.868
0.741
0.751
6
7.849
Enterprise value₹B
6.175
5.978
5.804
6.038
6.294
5.785
5.424
5.701
5.957
6.574
8.506
0.87%
1.73%
76
2.494
LT debt₹B
1.608
1.693
1.672
1.479
1.254
1.090
1.053
1.018
0.951
0.955
3.605
(5.30%)
(4.36%)
44
Revenue
₹11.32B
8.75%
1.00×
Cost of revenue
₹7.923B
8.75%
1.00×
Operating expenses
₹1.702B
8.54%
0.98×
Goodwill & intangibles
17.80%
Spread over hurdle
10.69%