58.51
Revenue₹B
57.79
62.07
68.02
71.91
76.10
81.05
89.28
94.88
101.0
109.0
63.78
7.45%
7.35%
26
3.50
Revenue growth%
7.36
7.09
9.49
9.78
8.50
8.92
9.04
10.22
12.89
10.26
18.83
10.22
9.26
58
24.97
Gross margin%
27.20
30.20
29.26
26.56
24.03
25.86
23.69
24.89
26.62
26.83
9.70
25.86
26.59
23
29.82
Operating margin%
11.32
10.60
11.09
10.85
11.41
13.78
12.13
13.13
12.33
12.84
15.20
12.84
11.77
49
5.65
Net margin%
9.62
9.02
9.54
8.89
9.17
7.48
6.46
7.74
8.82
8.67
5.23
7.74
8.86
31
6.453
P/E ratio (avg)x
26.50
29.74
33.46
36.13
40.49
36.03
32.70
29.86
30.42
32.01
19.45
32.01
32.35
41
34.24
EV/EBITx
16.21
18.99
21.92
25.00
27.51
30.35
32.84
32.19
37.15
44.11
34.09
32.84
28.93
13
20.29
FCF yield (avg)%
14.25
13.86
11.33
9.63
9.77
7.98
6.16
5.15
2.17
3.56
7.80
5.15
8.81
7
22.37
FCF margin%
17.26
14.66
12.56
12.97
15.08
17.15
19.49
18.77
19.26
17.81
8.54
18.77
17.21
22
0.408
FCF / Net incomex
0.841
0.777
0.767
0.798
0.861
0.836
0.804
0.879
0.930
1.023
1.580
0.879
0.838
31
12.49
ROIC%
25.71
24.76
25.57
25.26
27.13
29.86
32.38
32.08
34.36
32.25
7.37
32.25
28.49
90
26.57
Return on equity%
29.44
30.28
28.91
29.35
27.19
27.22
26.31
26.79
28.77
31.67
11.04
27.22
28.84
30
22.38
Return on assets%
26.24
28.27
30.16
33.01
30.52
27.53
25.12
24.87
25.09
22.30
23.37
25.09
26.89
45
300.37
EPS₹
89.14
101.05
114.04
112.05
124.28
143.40
158.38
186.57
192.61
225.30
314.79
12.63%
11.71%
—
27.00
EPS growth%
17.07
17.10
19.59
20.56
19.07
17.83
18.89
19.70
19.43
17.16
29.92
18.89
18.98
75
140.41
Bookvalue per sh₹
159.54
173.70
184.95
171.85
160.76
166.03
156.81
177.20
168.86
154.98
107.05
(0.73%)
(0.63%)
—
236.38
FCF per share₹
447.27
436.31
426.49
420.79
439.49
426.59
448.68
443.65
452.42
508.26
204.71
2.95%
2.80%
—
250.24
Dividend per sh₹
93.78
106.45
128.36
151.87
151.02
165.57
171.17
175.02
192.27
197.51
291.22
5.51%
8.93%
—
27.02
Div yield (avg)%
18.27
18.85
19.03
20.94
19.88
19.43
18.96
16.35
16.15
18.39
29.03
18.39
18.91
23
29.44
Payout ratio%
8.03
6.25
5.34
6.29
8.55
11.38
11.39
13.44
11.85
14.84
15.31
11.85
9.97
87
164.9
Shares (diluted)M
177.8
179.4
188.9
179.8
170.1
166.6
164.9
157.0
154.8
171.5
163.9
0.16%
(0.54%)
81
18.55
Buyback yield%
21.20
22.29
24.32
22.33
19.97
18.29
18.44
18.36
16.03
13.71
22.82
18.29
19.21
7
0.459
D/E ratiox
1.479
1.562
1.559
1.477
1.647
1.598
1.548
1.564
1.538
1.641
0.376
1.564
1.560
30
4.510
Enterprise value₹B
43.67
44.49
44.00
45.14
48.75
47.93
51.08
54.76
49.53
46.59
73.64
(0.90%)
(0.29%)
29
68.58
LT debt₹B
154.6
185.8
222.9
268.0
323.5
324.4
365.3
391.4
391.8
432.3
64.22
5.97%
12.73%
34
Revenue
₹109.0B
7.35%
1.00×
Cost of revenue
₹67.05B
7.31%
1.00×
Operating expenses
₹25.79B
7.57%
1.02×
Spread over hurdle
(7.82%)