0.944
Revenue₹B
10.42
10.91
11.89
12.91
13.81
14.39
15.42
16.15
17.58
19.08
0.980
6.68%
6.93%
64
22.46
Revenue growth%
6.49
7.49
4.74
3.24
6.00
4.91
3.88
2.24
5.10
3.38
15.90
3.88
4.83
41
13.16
Gross margin%
9.20
8.45
11.36
11.52
10.22
13.14
12.18
10.78
11.39
11.31
26.39
11.39
11.34
16
20.69
Operating margin%
18.06
16.88
15.09
13.14
12.34
11.21
11.67
11.37
13.72
14.89
13.55
11.67
13.43
51
7.11
Net margin%
23.16
22.18
21.57
20.98
22.33
20.67
21.06
19.12
19.44
22.12
15.04
20.67
21.31
23
13.97
P/E ratio (avg)x
35.27
35.41
34.52
36.65
42.44
46.39
47.70
52.14
50.10
57.50
13.99
50.10
44.41
42
14.47
EV/EBITx
6.128
5.804
5.581
5.584
4.885
4.738
4.750
4.343
4.761
4.802
17.11
4.750
4.843
39
23.03
FCF yield (avg)%
24.92
24.11
22.66
22.47
20.50
18.62
18.13
18.47
18.00
20.75
4.17
18.47
20.62
6
2.34
FCF margin%
17.21
18.29
20.49
22.52
23.17
20.96
19.88
19.59
17.15
19.25
24.56
19.59
19.73
88
0.727
FCF / Net incomex
1.244
1.269
1.090
1.179
1.247
1.366
1.275
1.141
1.245
1.164
1.491
1.245
1.244
92
3.54
ROIC%
28.11
29.68
29.53
31.47
28.48
30.07
31.88
31.27
31.20
32.57
24.77
31.27
30.63
34
26.51
Return on equity%
15.68
13.77
15.49
13.76
12.74
13.60
13.84
11.06
13.01
13.08
11.82
13.08
13.68
83
27.23
Return on assets%
16.17
13.28
16.19
18.74
20.48
20.06
20.50
19.49
21.13
21.42
24.39
20.50
19.77
15
113.68
EPS₹
123.15
119.93
112.26
111.95
105.52
111.94
119.40
115.14
122.03
123.20
126.31
3.15%
(0.15%)
—
10.08
EPS growth%
14.93
12.43
11.16
13.47
15.90
16.24
16.67
14.04
14.73
12.29
26.23
14.73
14.39
57
209.54
Bookvalue per sh₹
97.52
106.94
96.33
87.52
88.61
77.36
80.87
86.74
80.57
80.98
152.73
(1.79%)
(1.33%)
—
141.69
FCF per share₹
155.77
139.53
132.19
124.08
119.00
133.11
135.62
151.81
136.16
134.65
167.64
2.50%
(0.68%)
—
129.02
Dividend per sh₹
45.85
45.27
47.80
52.70
60.65
60.65
68.47
68.05
72.32
73.07
152.39
3.79%
5.66%
—
2.39
Div yield (avg)%
29.44
27.65
25.55
26.41
26.62
26.29
28.85
31.35
30.90
29.24
11.90
29.24
28.25
54
18.88
Payout ratio%
29.09
29.05
26.85
25.14
25.49
22.88
25.08
26.57
25.43
26.13
27.51
25.43
25.81
29
66.93
Shares (diluted)M
113.5
119.0
133.5
133.4
145.6
157.6
162.5
196.7
194.6
215.8
65.55
8.19%
7.62%
67
26.68
Buyback yield%
27.94
28.77
27.96
30.41
29.37
28.16
30.28
28.25
30.32
30.64
27.08
30.28
29.07
40
0.314
D/E ratiox
0.529
0.502
0.529
0.601
0.616
0.648
0.686
0.642
0.661
0.649
0.589
0.649
0.629
33
1.886
Enterprise value₹B
0.866
0.877
1.014
1.147
1.229
1.442
1.433
1.381
1.413
1.567
5.850
4.98%
5.71%
41
15.15
LT debt₹B
8.973
8.154
8.267
7.600
8.029
7.454
8.189
7.375
7.885
7.746
4.911
(0.71%)
(1.03%)
63
Revenue
₹19.08B
6.93%
1.00×
Cost of revenue
₹13.36B
6.93%
1.00×
Operating expenses
₹2.700B
5.99%
0.91×
Cash and investments
17.37%
Spread over hurdle
(5.39%)