36.89
Revenue₹B
45.11
45.84
47.42
48.48
49.02
50.01
49.40
50.96
52.03
53.24
38.98
1.67%
1.87%
10
11.97
Revenue growth%
18.19
19.02
17.84
17.08
19.53
22.49
19.90
21.24
20.44
22.40
21.56
21.24
19.71
81
9.39
Gross margin%
11.31
14.01
13.05
14.34
15.23
15.52
14.79
15.91
13.07
12.27
13.32
14.79
14.18
44
15.64
Operating margin%
3.22
1.43
3.73
1.20
1.50
1.62
3.59
1.34
0.40
0.40
23.95
1.34
1.46
67
5.13
Net margin%
7.56
4.72
6.48
3.89
1.25
1.37
0.40
3.35
1.71
3.93
12.85
1.71
3.62
18
14.69
P/E ratio (avg)x
30.95
31.64
31.07
32.14
33.08
37.38
44.49
50.76
53.94
62.29
13.80
50.76
35.23
41
37.16
EV/EBITx
9.327
9.636
9.134
8.812
8.899
8.039
7.615
6.846
6.609
6.150
13.86
6.846
8.426
33
12.58
FCF yield (avg)%
3.13
6.06
3.66
6.58
8.33
6.66
5.39
3.74
5.14
4.04
23.87
5.14
5.27
85
10.46
FCF margin%
3.72
1.22
3.20
4.93
3.66
3.50
5.82
3.62
4.36
6.71
8.33
4.36
3.69
56
0.958
FCF / Net incomex
0.473
0.552
0.635
0.736
0.753
0.776
0.916
1.039
1.016
0.997
1.287
0.997
0.764
54
25.75
ROIC%
21.48
20.06
21.61
22.28
25.21
23.82
22.25
19.43
21.43
24.03
5.26
22.25
21.93
56
17.79
Return on equity%
17.38
16.05
15.45
12.49
12.86
15.05
17.55
16.50
19.01
19.72
21.23
17.55
16.28
17
3.16
Return on assets%
33.28
34.16
35.95
35.61
34.66
32.75
33.22
31.40
33.71
32.22
9.70
32.75
33.50
77
51.54
EPS₹
128.56
137.72
165.24
190.98
201.29
218.95
217.20
240.95
263.16
261.44
54.05
5.37%
8.41%
—
29.72
EPS growth%
29.87
31.45
33.08
32.87
34.60
36.29
35.45
35.18
35.49
34.60
8.56
35.45
34.60
40
123.22
Bookvalue per sh₹
182.85
193.81
231.06
250.05
252.77
278.58
330.19
325.00
342.32
375.19
193.44
8.22%
7.82%
—
217.55
FCF per share₹
63.59
70.20
69.88
76.68
81.31
81.43
90.78
82.96
76.09
76.66
198.98
(1.17%)
3.03%
—
214.82
Dividend per sh₹
245.96
288.01
331.16
342.36
367.04
404.13
489.23
525.52
593.61
642.87
209.38
11.86%
11.68%
—
10.89
Div yield (avg)%
18.97
17.54
16.26
18.98
16.19
13.72
12.36
14.28
13.80
15.62
3.10
13.80
15.91
30
7.62
Payout ratio%
9.76
7.78
7.49
6.52
4.65
4.62
7.55
4.56
2.15
1.82
29.65
4.56
5.58
91
45.21
Shares (diluted)M
57.46
54.27
53.23
50.06
48.45
45.11
49.25
46.60
46.25
44.66
43.19
(1.61%)
(1.98%)
44
23.47
Buyback yield%
14.97
13.20
11.65
9.75
9.61
12.36
12.04
12.01
13.55
14.83
27.52
12.36
12.20
44
1.509
D/E ratiox
0.157
0.168
0.173
0.179
0.199
0.214
0.206
0.206
0.212
0.214
0.336
0.212
0.202
79
37.70
Enterprise value₹B
58.77
60.57
57.23
64.64
74.25
71.97
73.87
78.28
88.65
88.50
31.41
3.58%
4.51%
86
24.79
LT debt₹B
27.93
30.40
30.49
33.31
31.54
34.82
31.82
28.65
27.09
24.13
32.40
(5.22%)
(1.06%)
50
Revenue
₹53.24B
1.87%
1.00×
Cost of revenue
₹24.21B
2.01%
1.01×
Operating expenses
₹11.44B
1.43%
0.96×
Goodwill & intangibles
16.28%
Spread over hurdle
12.48%