15.70
Revenue₹B
11.29
11.43
11.88
12.25
12.86
13.50
13.77
14.14
14.87
15.20
16.32
3.39%
3.29%
32
24.30
Revenue growth%
5.38
7.52
7.50
8.45
6.44
9.22
8.55
10.07
12.20
10.60
22.30
10.07
8.50
15
3.83
Gross margin%
27.39
26.66
26.01
27.35
27.59
29.86
28.35
30.99
28.68
26.70
11.54
28.68
27.49
65
6.34
Operating margin%
26.05
28.82
28.02
29.46
29.78
27.76
29.16
30.60
31.73
32.10
15.38
30.60
29.31
93
16.12
Net margin%
10.35
12.17
13.96
15.73
18.12
21.06
20.10
17.54
17.00
18.13
21.01
18.13
17.27
29
23.75
P/E ratio (avg)x
8.145
8.136
8.539
8.534
9.342
8.443
7.399
6.971
6.130
5.791
25.48
6.971
8.140
91
22.25
EV/EBITx
28.12
26.46
28.81
31.45
31.27
28.49
32.14
30.59
29.97
29.52
28.62
29.97
29.75
11
13.52
FCF yield (avg)%
6.34
6.31
9.11
6.45
5.94
8.23
10.38
10.25
8.58
9.94
26.12
9.94
8.41
74
27.88
FCF margin%
4.41
7.04
8.70
6.45
8.41
10.55
13.33
14.36
14.90
14.44
8.80
14.36
9.62
48
1.783
FCF / Net incomex
0.232
0.243
0.276
0.259
0.239
0.248
0.239
0.221
0.216
0.197
1.420
0.221
0.239
58
5.47
ROIC%
19.26
22.11
19.40
19.79
21.53
23.89
22.81
22.60
22.39
23.58
23.56
22.81
22.25
69
18.32
Return on equity%
27.52
27.92
30.79
33.05
35.35
34.65
32.24
33.11
31.35
29.25
8.80
32.24
31.79
59
2.28
Return on assets%
28.21
25.21
27.66
26.50
25.89
26.93
25.34
26.62
26.68
26.40
15.46
26.62
26.56
81
37.66
EPS₹
36.37
35.09
32.02
29.39
28.85
31.87
30.67
29.44
31.55
32.51
41.09
2.42%
(1.29%)
—
4.81
EPS growth%
16.88
14.29
16.81
18.25
16.08
14.51
14.31
14.72
12.18
10.25
10.68
14.31
14.62
33
32.06
Bookvalue per sh₹
7.69
7.36
7.37
7.97
7.40
7.41
6.84
7.34
7.40
6.93
46.66
(1.30%)
(0.80%)
—
9.14
FCF per share₹
37.58
39.01
34.09
36.82
37.39
33.39
31.01
27.97
26.71
26.69
6.59
(6.52%)
(3.54%)
—
35.64
Dividend per sh₹
41.09
39.03
34.49
37.63
39.01
38.17
34.88
35.37
37.83
35.97
22.43
(1.61%)
(2.47%)
—
2.51
Div yield (avg)%
20.03
20.96
18.30
17.17
19.25
20.52
17.55
14.59
13.11
14.36
26.95
14.59
17.92
26
24.56
Payout ratio%
0.40
2.52
3.85
2.28
0.40
0.40
0.40
0.67
1.26
0.40
10.47
0.40
0.54
94
187.0
Shares (diluted)M
177.5
170.6
162.7
152.1
146.8
130.1
140.4
138.8
137.3
140.4
181.1
(0.90%)
(3.18%)
57
16.68
Buyback yield%
0.40
0.40
1.77
0.40
0.40
2.93
4.47
1.66
4.00
6.85
19.59
4.00
1.72
94
1.633
D/E ratiox
1.089
0.954
1.010
0.938
1.034
0.910
0.863
0.895
0.944
1.028
0.622
0.910
0.949
5
10.32
Enterprise value₹B
3.126
3.142
3.346
2.953
3.101
2.796
2.456
2.395
2.084
2.240
14.82
(6.30%)
(3.91%)
88
3.790
LT debt₹B
2.573
2.482
2.252
2.321
2.084
2.146
2.241
2.366
2.561
2.701
8.774
5.32%
(0.76%)
55
Revenue
₹15.20B
3.29%
1.00×
Cost of revenue
₹8.741B
3.78%
1.05×
Operating expenses
₹2.602B
2.68%
0.94×
Goodwill & intangibles
16.98%
Spread over hurdle
(4.29%)