15.68
Revenue₹B
15.80
16.83
17.73
18.80
19.91
21.61
23.11
24.22
25.74
27.88
17.49
6.97%
6.61%
51
26.97
Revenue growth%
10.81
10.58
8.75
9.45
10.58
10.25
7.72
6.38
5.79
4.32
11.92
6.38
9.10
90
22.68
Gross margin%
7.30
4.57
4.66
6.93
7.71
6.57
4.68
4.27
4.23
2.55
6.24
4.27
4.67
9
24.46
Operating margin%
3.11
1.27
2.85
0.40
0.40
2.01
3.05
5.44
7.74
4.94
13.04
4.94
2.95
8
10.13
Net margin%
18.20
18.72
21.13
22.66
24.37
23.76
25.39
25.37
27.90
26.51
20.70
25.39
24.07
54
15.78
P/E ratio (avg)x
29.86
30.08
31.04
31.46
34.80
33.04
33.00
33.56
32.97
33.94
29.08
33.04
32.99
75
23.34
EV/EBITx
15.14
15.11
16.52
14.27
14.68
14.98
14.25
13.06
13.38
14.29
27.24
14.25
14.48
82
19.20
FCF yield (avg)%
16.72
15.95
16.51
15.46
12.71
12.35
11.93
12.27
9.65
9.24
16.65
11.93
12.53
86
25.87
FCF margin%
34.71
35.23
37.31
40.26
40.06
41.65
41.59
42.94
45.33
45.32
8.88
42.94
40.93
22
1.234
FCF / Net incomex
0.974
0.991
0.859
0.772
0.849
0.825
0.878
0.945
0.832
0.768
0.621
0.832
0.854
38
13.24
ROIC%
14.67
15.74
13.21
14.53
16.93
14.30
12.66
10.65
10.77
10.77
27.26
10.77
13.76
66
20.87
Return on equity%
19.48
18.50
19.02
21.71
19.97
22.18
24.35
25.11
23.70
25.92
19.49
24.35
21.94
69
10.12
Return on assets%
13.39
16.06
17.05
18.25
21.19
19.70
16.82
18.35
17.40
15.84
24.36
17.40
17.23
26
100.74
EPS₹
148.54
170.52
162.59
176.58
199.28
199.77
230.99
259.71
262.58
263.78
103.42
5.77%
6.04%
—
15.41
EPS growth%
24.32
23.69
26.21
25.02
23.37
21.30
21.03
22.75
22.70
25.01
9.31
22.70
23.53
17
123.07
Bookvalue per sh₹
57.96
53.32
52.42
54.88
48.57
50.11
49.36
45.49
45.93
40.82
108.13
(3.42%)
(3.70%)
—
86.21
FCF per share₹
157.04
149.37
144.72
132.94
142.19
158.12
154.45
155.03
173.75
177.70
40.01
4.56%
0.73%
—
135.71
Dividend per sh₹
61.50
68.03
81.75
85.42
102.41
121.67
125.57
137.46
137.22
156.95
65.01
8.91%
11.65%
—
12.49
Div yield (avg)%
17.18
16.25
17.52
19.89
18.19
19.48
19.36
21.03
23.34
21.68
6.88
21.03
19.42
60
20.95
Payout ratio%
10.95
9.11
9.29
6.52
6.47
4.29
5.13
5.45
8.28
5.48
25.78
5.45
6.50
43
99.50
Shares (diluted)M
187.7
216.6
221.2
257.4
275.7
295.6
322.4
386.7
390.9
405.2
99.53
8.01%
8.44%
12
5.07
Buyback yield%
19.94
16.94
14.85
13.36
16.14
17.67
15.47
14.42
12.58
15.47
7.90
15.47
15.47
24
0.308
D/E ratiox
0.201
0.240
0.244
0.252
0.303
0.337
0.329
0.343
0.360
0.422
0.292
0.343
0.316
33
23.02
Enterprise value₹B
4.525
4.735
5.248
5.055
5.624
5.709
5.759
6.113
5.800
5.540
24.41
(0.30%)
2.94%
20
22.73
LT debt₹B
34.37
34.83
35.63
41.64
44.06
45.09
54.15
63.34
75.62
82.04
18.16
13.24%
10.77%
37
Revenue
₹27.88B
6.61%
1.00×
Cost of revenue
₹18.12B
6.85%
1.02×
Operating expenses
₹4.891B
6.06%
0.95×
Goodwill & intangibles
17.24%
Spread over hurdle
(1.16%)