60.20
Revenue₹B
36.01
38.16
40.37
43.35
45.57
49.49
54.35
58.89
62.03
65.96
62.35
7.68%
6.89%
68
16.05
Revenue growth%
10.57
8.92
9.00
10.67
9.61
9.34
9.54
11.47
12.34
12.68
23.21
11.47
10.09
33
9.72
Gross margin%
9.01
7.24
4.63
4.72
2.26
3.39
5.58
2.59
1.70
0.40
24.98
2.59
4.01
64
22.26
Operating margin%
13.60
15.32
13.58
14.15
13.55
11.81
14.56
13.17
11.23
12.50
17.05
12.50
13.56
76
15.09
Net margin%
9.94
10.96
8.38
9.47
11.58
13.61
16.41
13.56
12.99
15.85
25.34
13.61
12.28
83
16.73
P/E ratio (avg)x
11.00
9.665
9.308
10.02
10.60
11.57
10.28
9.952
9.326
8.729
7.430
9.952
9.984
57
29.79
EV/EBITx
47.59
45.90
50.48
54.77
56.40
65.77
63.20
74.28
84.79
85.27
25.48
74.28
59.80
34
27.50
FCF yield (avg)%
6.52
5.95
5.87
4.36
7.07
4.35
2.58
4.50
7.29
5.48
2.12
4.50
5.68
9
10.85
FCF margin%
8.94
6.37
4.99
7.33
9.13
10.62
8.64
7.67
7.88
5.50
5.80
7.88
7.77
71
0.981
FCF / Net incomex
1.224
1.336
1.354
1.451
1.503
1.505
1.617
1.777
1.927
1.906
0.137
1.777
1.504
28
2.26
ROIC%
7.44
9.92
7.64
7.46
7.60
10.30
11.89
14.57
16.39
14.55
27.87
14.55
10.11
60
3.43
Return on equity%
33.75
31.66
31.47
33.23
35.18
36.75
36.52
37.34
35.18
33.67
19.81
36.52
34.46
26
24.28
Return on assets%
13.25
10.69
8.60
8.21
7.31
9.11
9.95
10.85
9.23
10.48
7.51
9.95
9.59
73
140.92
EPS₹
168.09
185.28
191.27
218.79
224.37
219.39
236.20
236.54
279.94
276.21
148.13
4.24%
5.40%
—
13.53
EPS growth%
20.33
20.20
22.66
20.70
20.99
23.80
22.77
20.88
18.52
17.84
8.06
20.88
20.79
81
96.52
Bookvalue per sh₹
91.79
89.56
84.94
79.77
86.40
91.43
100.77
91.57
96.90
106.76
152.56
4.32%
0.72%
—
53.50
FCF per share₹
209.04
206.35
219.26
222.31
244.28
226.95
255.78
250.44
275.01
286.48
79.04
3.24%
3.29%
—
166.68
Dividend per sh₹
203.06
220.23
256.44
295.21
352.90
406.94
412.38
441.94
503.81
488.90
56.34
6.74%
10.12%
—
9.97
Div yield (avg)%
10.21
10.74
8.76
8.31
5.87
8.41
9.15
8.78
9.98
8.62
26.22
8.78
8.77
23
19.80
Payout ratio%
11.01
10.15
8.31
7.37
8.88
9.91
7.24
7.74
7.33
9.46
5.21
7.74
8.60
29
216.9
Shares (diluted)M
221.1
210.0
241.3
244.2
233.6
267.8
259.0
263.9
285.1
307.5
212.7
5.65%
3.48%
78
15.88
Buyback yield%
7.62
5.55
7.67
7.01
4.99
2.41
2.96
5.35
8.17
9.37
22.51
5.35
6.28
6
0.614
D/E ratiox
1.690
1.778
2.092
2.047
2.479
2.762
2.743
3.161
3.461
4.137
1.574
3.161
2.611
71
64.05
Enterprise value₹B
33.23
30.15
31.00
26.15
25.33
26.61
26.52
22.65
22.59
22.86
7.428
(2.03%)
(3.34%)
64
50.94
LT debt₹B
5.048
4.511
4.163
3.589
3.471
3.648
3.848
3.429
3.421
3.649
37.59
1.01%
(2.64%)
59
Revenue
₹65.96B
6.89%
1.00×
Cost of revenue
₹46.17B
6.89%
1.00×
Operating expenses
₹12.79B
6.99%
1.01×
Spread over hurdle
(8.95%)