8.174
Revenue₹B
10.59
10.62
11.00
11.27
11.64
11.74
11.86
12.09
12.54
13.10
8.352
2.40%
2.65%
30
29.37
Revenue growth%
7.38
8.44
6.65
3.88
6.80
7.56
8.80
8.32
6.39
5.49
11.88
7.56
7.09
52
21.85
Gross margin%
28.14
30.45
29.37
31.09
33.38
35.60
34.35
36.85
37.59
36.17
6.19
36.17
33.87
72
21.84
Operating margin%
17.96
16.45
13.54
13.41
11.93
9.40
6.45
8.48
6.19
4.98
16.31
6.45
10.66
40
8.43
Net margin%
26.07
26.16
27.00
26.79
26.98
24.76
24.83
22.78
21.44
23.12
29.75
23.12
25.45
20
32.08
P/E ratio (avg)x
23.46
21.78
19.09
16.23
17.22
15.62
16.15
15.26
14.05
13.56
28.54
15.26
16.19
88
27.38
EV/EBITx
42.36
45.15
49.19
53.01
62.89
65.01
65.81
73.61
81.76
83.20
11.61
73.61
63.95
86
12.65
FCF yield (avg)%
18.75
18.39
19.44
18.03
16.80
19.18
19.81
19.54
17.20
18.54
13.56
19.18
18.65
54
8.75
FCF margin%
19.30
17.27
16.18
14.25
12.78
11.37
10.01
8.37
8.48
8.91
9.84
8.91
12.08
80
1.240
FCF / Net incomex
2.251
2.534
2.560
2.901
3.301
3.476
4.095
4.448
5.109
5.939
0.687
4.448
3.388
79
7.60
ROIC%
5.53
5.36
5.64
2.68
5.63
3.43
5.69
8.20
9.00
8.39
3.89
8.20
5.63
81
17.66
Return on equity%
29.34
27.14
25.52
22.63
24.37
25.12
26.32
29.02
27.39
29.08
7.30
27.39
26.73
6
15.42
Return on assets%
12.94
14.69
14.25
12.00
12.76
14.14
11.24
12.09
10.72
10.47
24.29
11.24
12.42
82
7.96
EPS₹
16.20
17.05
15.45
15.75
14.77
13.72
12.02
12.61
11.28
10.23
8.16
(7.08%)
(5.10%)
—
28.71
EPS growth%
30.55
28.58
28.19
26.97
26.70
29.14
30.38
31.39
29.05
26.54
11.37
29.14
28.81
65
23.36
Bookvalue per sh₹
52.91
55.46
58.57
69.86
82.21
82.91
93.59
91.70
99.15
102.03
6.26
4.41%
7.00%
—
8.96
FCF per share₹
20.73
19.82
21.28
19.95
20.00
18.81
20.05
22.10
21.33
22.80
20.38
2.66%
2.10%
—
30.22
Dividend per sh₹
4.28
4.27
3.71
3.65
3.77
3.67
3.65
3.40
3.55
3.60
33.49
(0.94%)
(1.82%)
—
22.16
Div yield (avg)%
20.75
23.50
20.51
21.71
20.82
20.37
17.57
15.26
13.30
11.13
27.11
15.26
20.44
92
7.85
Payout ratio%
32.65
34.25
37.09
35.84
37.18
38.41
37.90
40.72
40.29
37.67
23.59
38.41
37.43
49
241.1
Shares (diluted)M
348.4
400.0
423.4
414.1
403.9
385.2
439.4
448.3
505.0
540.6
232.7
6.00%
6.00%
79
27.82
Buyback yield%
27.14
25.46
26.35
26.86
25.67
23.27
24.00
24.72
23.73
23.99
25.64
23.99
25.09
83
0.507
D/E ratiox
1.356
1.476
1.395
1.394
1.398
1.218
1.056
1.117
0.993
1.064
1.534
1.064
1.287
26
1.863
Enterprise value₹B
9.736
9.097
9.619
8.803
9.178
9.155
9.882
9.444
10.08
9.456
2.006
0.60%
(1.43%)
95
6.559
LT debt₹B
7.806
7.668
6.845
6.952
7.533
7.688
6.687
6.508
6.363
6.676
9.540
(2.38%)
(2.73%)
14
Revenue
₹13.10B
2.65%
1.00×
Cost of revenue
₹8.315B
2.45%
0.98×
Operating expenses
₹1.761B
3.85%
1.12×
Property and equipment
18.78%
Spread over hurdle
(3.27%)