12.23
Revenue₹B
14.77
14.85
15.43
15.54
15.78
16.47
17.07
17.80
18.53
18.89
12.92
3.66%
2.86%
48
11.91
Revenue growth%
10.66
12.92
11.73
13.92
11.07
13.30
15.41
18.33
20.68
23.26
13.13
18.33
13.61
28
3.94
Gross margin%
8.87
10.59
10.06
8.40
5.94
5.09
6.24
8.25
6.88
6.19
4.10
6.24
7.57
84
11.42
Operating margin%
23.13
20.86
18.37
18.52
16.73
16.40
15.15
14.41
14.44
13.10
15.67
14.44
16.57
68
16.40
Net margin%
22.91
24.05
21.81
18.83
19.36
20.71
18.23
20.13
20.84
22.68
11.95
20.71
20.77
14
8.727
P/E ratio (avg)x
23.82
26.74
26.19
28.46
28.74
32.19
35.13
36.56
41.73
42.78
26.60
36.56
30.46
61
27.36
EV/EBITx
5.774
5.440
4.904
4.594
4.445
3.887
4.148
3.564
3.333
2.985
35.39
3.564
4.296
58
23.73
FCF yield (avg)%
12.29
14.87
16.51
15.43
17.13
15.36
15.07
13.81
14.78
13.67
18.16
14.78
14.97
81
20.45
FCF margin%
12.90
14.90
17.16
18.89
18.03
19.80
17.47
15.89
14.89
15.69
17.46
15.89
16.52
55
1.799
FCF / Net incomex
0.141
0.161
0.149
0.157
0.149
0.157
0.178
0.202
0.222
0.254
1.327
0.202
0.159
24
28.62
ROIC%
29.95
31.45
32.72
30.95
29.65
27.96
30.90
32.04
30.89
32.14
29.29
30.90
30.93
65
19.27
Return on equity%
26.39
24.35
24.31
23.70
22.49
24.48
22.61
25.46
24.44
26.52
7.24
24.48
24.40
71
17.15
Return on assets%
8.55
6.29
8.65
7.86
9.15
8.57
11.17
10.05
8.98
7.05
22.63
8.98
8.61
18
76.85
EPS₹
43.20
39.94
39.78
34.88
38.11
38.65
38.34
42.56
43.84
45.40
83.00
3.56%
0.83%
—
2.37
EPS growth%
20.81
18.94
18.74
18.01
15.01
12.23
10.44
10.69
8.48
6.56
29.52
10.44
13.62
33
71.72
Bookvalue per sh₹
93.32
103.65
107.84
106.42
106.57
101.71
98.40
102.95
117.34
133.11
50.36
4.55%
5.37%
—
26.68
FCF per share₹
80.20
87.16
93.58
104.07
115.89
134.05
156.50
154.11
160.43
184.54
82.98
9.75%
9.46%
—
24.61
Dividend per sh₹
89.42
84.46
91.12
105.26
113.19
129.38
148.84
165.16
173.68
195.84
75.61
11.59%
9.73%
—
12.60
Div yield (avg)%
21.57
23.56
24.37
21.46
19.67
22.21
21.70
21.99
21.94
22.38
2.32
21.99
21.97
27
6.87
Payout ratio%
4.91
5.36
4.14
5.88
5.50
6.37
7.09
5.92
3.63
2.19
4.58
5.92
5.43
54
118.4
Shares (diluted)M
193.7
201.5
202.7
247.1
244.4
264.3
267.7
268.7
313.4
381.6
119.9
9.32%
8.06%
46
2.91
Buyback yield%
25.14
27.33
25.88
27.46
25.63
26.94
29.25
28.98
30.40
30.36
26.86
29.25
27.40
6
1.169
D/E ratiox
0.939
1.048
1.157
1.204
1.290
1.373
1.415
1.417
1.290
1.283
0.203
1.373
1.286
94
1.257
Enterprise value₹B
12.06
13.51
15.16
13.75
13.00
12.13
11.53
11.11
11.29
11.17
13.91
(2.99%)
0.27%
75
0.724
LT debt₹B
1.818
1.602
1.730
1.715
1.620
1.569
1.484
1.621
1.587
1.679
17.15
0.72%
(1.29%)
82
Revenue
₹18.89B
2.86%
1.00×
Cost of revenue
₹11.38B
3.32%
1.05×
Operating expenses
₹1.746B
1.07%
0.84×
Goodwill & intangibles
17.10%
Spread over hurdle
(1.00%)