2.462
Revenue₹B
2.324
2.463
2.528
2.616
2.762
2.867
2.923
3.069
3.104
3.294
2.750
3.59%
4.09%
75
17.07
Revenue growth%
2.68
3.46
1.81
0.40
0.40
3.31
1.99
2.89
5.68
6.50
5.04
3.31
2.79
55
24.70
Gross margin%
22.27
21.95
20.36
22.01
20.27
20.85
23.46
21.57
23.20
22.40
9.61
22.40
21.98
80
14.30
Operating margin%
13.01
14.29
15.68
16.49
15.18
13.70
15.48
17.44
17.64
19.58
27.87
17.44
15.58
68
23.98
Net margin%
7.26
7.12
7.70
9.65
7.88
7.95
10.89
10.23
7.39
9.01
15.13
9.01
7.92
66
10.09
P/E ratio (avg)x
17.88
17.52
17.26
16.68
17.87
18.53
17.94
16.68
15.77
15.47
15.40
16.68
17.39
29
23.25
EV/EBITx
10.04
11.76
11.26
12.39
12.87
14.39
15.32
14.37
14.43
15.84
12.81
14.43
13.62
62
22.35
FCF yield (avg)%
20.92
21.34
22.84
20.42
18.04
17.49
18.77
17.50
19.15
21.91
12.62
18.77
19.79
40
18.80
FCF margin%
27.88
26.71
26.95
28.12
30.40
32.32
31.84
32.60
34.48
35.60
21.78
32.60
31.12
94
1.223
FCF / Net incomex
0.962
0.882
0.915
0.934
1.028
0.981
0.863
0.824
0.862
0.852
1.221
0.862
0.899
65
25.93
ROIC%
31.42
32.30
32.47
34.20
36.61
36.88
39.68
40.00
38.39
37.00
19.06
38.39
36.75
42
9.71
Return on equity%
15.23
17.08
15.23
12.44
11.52
11.21
10.14
12.04
13.51
13.53
11.52
12.04
12.97
25
9.79
Return on assets%
8.34
8.53
7.59
9.56
11.35
9.49
9.57
9.00
10.43
10.90
4.53
9.57
9.53
61
6.50
EPS₹
3.54
3.84
3.72
3.30
3.16
2.89
2.90
3.12
3.12
3.05
6.82
(0.75%)
(1.52%)
—
17.17
EPS growth%
4.74
4.61
7.48
7.11
4.61
3.77
4.53
4.95
5.47
6.33
4.97
4.95
4.84
44
7.55
Bookvalue per sh₹
7.44
6.79
6.76
6.73
6.16
6.62
7.22
7.49
7.85
7.03
4.09
2.69%
(0.86%)
—
12.01
FCF per share₹
4.89
5.24
5.57
5.97
5.99
6.15
6.35
6.60
5.91
6.13
10.51
0.46%
3.33%
—
1.72
Dividend per sh₹
12.12
11.12
11.68
12.94
13.80
13.24
13.60
14.71
15.29
15.48
8.50
2.32%
3.74%
—
28.63
Div yield (avg)%
13.83
15.54
12.71
10.53
10.89
11.54
13.62
11.15
13.20
15.93
19.72
13.20
12.96
17
15.80
Payout ratio%
11.06
12.50
11.68
10.40
12.45
13.96
14.05
12.56
11.22
13.57
14.58
13.57
12.47
14
103.5
Shares (diluted)M
132.3
149.5
139.5
136.1
148.6
153.5
173.9
169.4
169.0
152.6
100.1
0.54%
2.76%
9
15.43
Buyback yield%
14.74
16.24
15.01
14.08
13.47
14.69
16.25
15.33
13.10
15.32
23.02
15.32
14.87
84
1.060
D/E ratiox
0.652
0.660
0.690
0.621
0.679
0.636
0.642
0.665
0.686
0.653
1.702
0.653
0.656
83
1.193
Enterprise value₹B
1.265
1.416
1.553
1.758
1.835
1.832
1.938
2.040
1.959
2.304
3.387
4.66%
7.08%
10
2.264
LT debt₹B
2.157
2.195
2.485
2.301
2.445
2.338
2.300
2.420
2.637
2.867
1.473
3.23%
2.18%
68
Revenue
₹3.294B
4.09%
1.00×
Cost of revenue
₹1.965B
4.10%
1.00×
Operating expenses
₹536.3M
3.98%
0.99×
Goodwill & intangibles
15.74%
Return on capital
137.92%
Spread over hurdle
126.00%