10.75
Revenue₹B
19.73
20.40
21.19
21.44
22.11
22.86
23.54
23.89
23.81
24.28
11.52
1.89%
2.13%
88
17.08
Revenue growth%
1.41
4.11
5.74
5.55
6.58
6.34
7.56
5.13
2.60
4.24
22.33
5.13
5.34
60
6.99
Gross margin%
27.90
30.25
31.99
33.95
33.59
35.53
36.89
35.61
38.03
37.52
15.52
36.89
34.74
36
5.11
Operating margin%
14.95
14.66
12.00
12.31
9.72
7.48
5.52
3.01
4.80
7.04
14.58
5.52
8.60
79
20.36
Net margin%
24.01
23.71
22.19
22.84
21.74
21.62
20.47
23.36
23.28
24.69
7.50
23.28
23.06
91
16.20
P/E ratio (avg)x
20.13
24.05
24.38
28.45
30.82
30.03
29.83
32.06
32.83
33.39
37.37
32.06
29.93
83
21.87
EV/EBITx
8.736
8.227
9.332
10.89
10.75
12.52
12.54
12.63
12.36
12.42
28.39
12.52
11.62
44
14.87
FCF yield (avg)%
32.21
32.66
30.64
31.31
31.53
30.07
31.63
32.21
32.80
33.10
13.69
32.21
31.92
51
11.89
FCF margin%
16.29
15.13
12.34
12.37
9.88
9.42
8.68
11.53
12.48
13.28
26.60
11.53
12.35
9
1.110
FCF / Net incomex
1.557
1.481
1.576
1.842
1.953
2.093
2.191
2.269
2.610
2.590
0.930
2.269
2.023
82
28.89
ROIC%
21.25
21.22
21.97
19.12
18.70
17.00
15.47
15.07
14.57
14.32
2.61
15.07
17.85
80
23.80
Return on equity%
7.11
5.05
7.82
6.19
5.32
2.65
0.69
2.71
3.61
2.03
15.94
2.65
4.33
43
7.76
Return on assets%
28.30
29.21
29.45
27.40
26.24
27.43
26.93
24.75
26.20
28.48
26.45
26.93
27.42
9
47.91
EPS₹
123.41
118.28
115.02
121.47
124.39
140.64
136.67
148.99
171.25
190.37
51.76
8.88%
4.37%
—
8.22
EPS growth%
27.36
27.57
29.39
30.98
32.55
30.14
30.05
28.83
26.85
28.93
20.40
28.93
29.16
48
30.84
Bookvalue per sh₹
38.50
40.64
40.61
39.12
41.03
40.57
43.48
46.28
43.72
38.68
32.15
(1.17%)
(0.72%)
—
34.26
FCF per share₹
39.38
43.69
46.57
54.19
56.32
61.41
72.69
81.06
94.74
94.40
36.33
10.88%
8.71%
—
57.54
Dividend per sh₹
100.84
97.74
105.10
104.71
107.89
121.79
138.76
129.76
134.40
143.18
13.63
5.82%
3.74%
—
23.43
Div yield (avg)%
19.57
20.23
21.54
23.20
24.26
22.16
24.77
24.71
27.00
28.41
12.81
24.77
23.73
60
19.06
Payout ratio%
3.63
3.26
0.75
1.13
0.40
0.40
2.63
4.99
4.71
5.67
10.21
4.71
2.95
73
122.4
Shares (diluted)M
148.5
160.7
154.0
155.8
170.8
176.0
195.3
198.9
211.3
228.2
123.9
5.97%
5.11%
51
11.86
Buyback yield%
13.55
13.85
11.16
8.28
8.15
8.08
8.97
7.83
6.68
8.67
4.40
8.08
8.47
41
0.374
D/E ratiox
1.364
1.640
1.902
2.265
2.673
3.030
3.117
3.316
3.913
4.380
0.752
3.316
2.851
86
18.80
Enterprise value₹B
34.95
35.96
42.68
46.75
49.40
52.05
52.95
63.00
66.32
65.54
3.367
5.82%
7.79%
12
16.33
LT debt₹B
27.53
27.63
26.50
25.02
22.89
25.87
26.70
26.17
23.99
23.73
18.36
0.73%
(0.85%)
6
Revenue
₹24.28B
2.13%
1.00×
Cost of revenue
₹11.72B
2.07%
0.99×
Operating expenses
₹5.910B
2.43%
1.03×
Cash and investments
18.79%
Spread over hurdle
72.38%