7.421
Revenue₹B
74.84
79.59
85.25
89.42
93.34
98.09
104.9
112.0
116.2
119.9
8.116
5.14%
5.08%
37
27.32
Revenue growth%
9.84
9.08
6.08
7.38
9.31
11.94
12.61
13.17
14.05
11.09
17.86
12.61
10.47
42
27.61
Gross margin%
5.21
5.60
3.59
4.89
7.40
8.37
7.34
8.32
5.75
4.24
3.30
7.34
5.67
17
14.43
Operating margin%
23.25
24.40
22.92
25.50
28.09
27.09
24.50
25.69
23.97
25.70
18.34
25.69
25.00
79
11.89
Net margin%
1.96
0.40
0.40
0.40
3.19
2.85
2.04
0.40
0.95
0.40
15.16
0.95
0.67
59
33.79
P/E ratio (avg)x
17.73
15.74
17.30
17.93
19.64
18.62
17.15
15.56
14.92
16.03
27.94
16.03
17.22
83
8.852
EV/EBITx
23.28
21.67
24.65
26.74
26.65
29.87
32.84
30.37
31.65
35.29
8.411
31.65
28.30
63
29.71
FCF yield (avg)%
19.98
20.69
22.24
22.92
23.95
26.15
25.48
22.86
19.96
22.02
15.24
22.86
22.55
15
17.51
FCF margin%
13.50
15.29
17.26
17.13
16.29
14.91
13.85
16.71
17.91
19.39
25.52
16.71
16.50
16
0.555
FCF / Net incomex
0.094
0.092
0.096
0.095
0.101
0.109
0.098
0.093
0.089
0.091
1.683
0.093
0.095
11
13.75
ROIC%
6.50
4.31
4.30
4.34
5.12
5.29
5.54
4.07
2.86
3.63
4.14
4.07
4.33
7
2.68
Return on equity%
20.70
20.71
18.89
16.99
18.95
18.09
16.35
14.21
16.89
18.62
27.90
16.89
18.36
90
14.84
Return on assets%
26.55
26.70
26.31
28.38
25.77
25.31
24.35
22.56
19.66
17.16
19.23
22.56
25.54
73
78.07
EPS₹
99.22
100.17
116.56
137.40
146.40
164.23
187.60
195.97
186.85
181.24
83.07
4.36%
6.09%
—
23.97
EPS growth%
1.32
0.74
0.40
0.40
2.74
5.35
4.53
2.30
1.30
4.12
19.89
4.12
1.81
19
36.24
Bookvalue per sh₹
78.05
89.20
89.67
88.12
89.59
87.79
91.49
97.78
109.56
114.12
35.81
4.96%
5.35%
—
86.28
FCF per share₹
104.60
105.60
110.37
113.30
123.51
149.35
167.81
170.63
186.09
183.95
80.62
8.29%
5.73%
—
15.23
Dividend per sh₹
99.96
91.65
91.93
105.36
111.51
116.36
120.17
120.91
128.17
139.98
74.99
4.65%
4.61%
—
26.18
Div yield (avg)%
6.14
7.72
8.25
11.08
10.68
10.95
12.84
12.46
13.89
16.27
28.20
12.84
11.01
84
27.32
Payout ratio%
22.60
20.96
19.52
17.05
14.38
14.02
14.15
14.17
12.19
14.50
21.31
14.15
14.44
32
0.453
Shares (diluted)B
0.723
0.820
0.841
0.843
0.802
0.902
0.979
1.071
1.198
1.296
0.446
10.07%
6.98%
60
17.62
Buyback yield%
7.57
9.48
9.05
11.95
14.41
17.24
15.87
18.07
18.99
17.81
12.84
17.81
15.14
31
0.292
D/E ratiox
1.521
1.625
1.759
1.797
1.828
1.889
2.183
2.158
2.209
2.231
0.542
2.183
1.859
49
37.68
Enterprise value₹B
40.18
41.82
44.17
45.63
47.58
41.13
41.23
42.05
41.65
43.59
8.107
(1.74%)
(0.13%)
7
34.60
LT debt₹B
17.38
19.03
17.28
15.94
15.23
15.32
14.89
14.41
13.56
14.43
104.0
(1.07%)
(2.60%)
47
Revenue
₹119.9B
5.08%
1.00×
Cost of revenue
₹83.94B
5.08%
1.00×
Operating expenses
₹23.26B
5.13%
1.00×
Goodwill & intangibles
18.94%
Spread over hurdle
(6.83%)