0.623
Revenue₹B
1.817
1.825
1.805
1.838
1.874
1.922
1.928
1.973
1.951
1.925
0.655
0.53%
0.48%
72
5.87
Revenue growth%
16.10
13.88
12.09
13.25
15.08
16.85
15.84
15.78
17.09
16.76
16.70
16.76
15.81
8
22.18
Gross margin%
19.88
22.57
22.04
19.34
20.38
21.26
23.01
21.69
24.33
23.00
11.09
23.00
21.87
21
23.12
Operating margin%
20.11
21.78
23.62
22.17
23.83
26.13
23.60
21.54
24.40
26.43
5.20
24.40
23.61
91
24.81
Net margin%
13.78
11.24
8.70
10.77
13.27
14.87
13.11
14.50
17.39
16.24
17.47
14.87
13.53
90
13.42
P/E ratio (avg)x
15.80
14.66
15.70
17.47
17.14
18.16
19.78
20.71
20.12
20.91
25.06
20.12
17.81
65
15.68
EV/EBITx
38.07
39.10
37.49
38.63
38.30
36.44
35.93
33.23
35.62
32.06
8.219
35.62
36.96
40
18.78
FCF yield (avg)%
16.36
14.34
15.22
16.95
18.90
21.83
24.80
21.93
20.43
21.27
18.82
21.83
19.66
41
14.60
FCF margin%
25.74
27.25
29.33
30.97
31.73
32.49
30.81
33.20
31.66
32.98
16.17
32.49
31.31
57
0.370
FCF / Net incomex
1.188
1.434
1.500
1.651
1.810
2.002
2.218
2.607
2.808
2.752
1.366
2.607
1.906
94
29.42
ROIC%
5.16
5.66
6.53
8.24
8.23
8.35
8.39
9.63
11.84
12.87
19.08
9.63
8.30
73
13.22
Return on equity%
0.40
1.86
3.13
3.62
1.67
0.40
0.40
2.27
4.18
4.98
2.60
2.27
2.06
81
27.34
Return on assets%
22.22
22.52
24.94
22.19
20.03
21.82
20.83
19.88
21.60
22.63
28.25
21.60
22.01
14
69.53
EPS₹
34.21
34.93
34.23
40.00
42.27
43.32
44.58
43.45
44.58
44.45
72.54
1.01%
3.59%
—
6.66
EPS growth%
15.56
15.95
17.57
15.22
12.64
13.78
10.96
13.70
12.19
9.67
11.66
12.19
13.74
35
126.84
Bookvalue per sh₹
87.32
90.52
98.74
112.67
112.53
125.92
128.09
150.90
165.61
190.39
30.62
11.09%
7.92%
—
99.80
FCF per share₹
57.23
62.93
72.94
76.33
75.75
88.06
103.90
106.89
126.73
125.26
42.49
10.58%
9.83%
—
46.65
Dividend per sh₹
96.26
95.02
108.99
110.18
127.31
131.76
137.80
138.86
137.65
138.33
128.77
1.67%
3.72%
—
18.67
Div yield (avg)%
13.94
16.19
14.32
16.83
15.74
15.68
15.04
14.15
13.92
16.65
26.75
15.04
15.36
12
14.28
Payout ratio%
28.95
30.15
27.35
26.30
28.02
25.56
28.47
31.17
32.16
32.52
10.63
31.17
28.71
11
11.56
Shares (diluted)M
14.93
17.44
19.41
19.76
21.13
21.03
20.33
21.72
24.76
26.54
11.31
4.67%
6.24%
70
11.82
Buyback yield%
8.37
7.25
8.93
11.08
10.55
7.69
7.32
7.33
5.79
3.22
7.30
7.32
7.51
44
1.756
D/E ratiox
0.572
0.524
0.569
0.557
0.512
0.540
0.551
0.476
0.488
0.509
0.889
0.509
0.532
79
0.613
Enterprise value₹B
0.721
0.758
0.760
0.760
0.723
0.843
0.949
0.913
0.944
1.098
0.357
8.71%
5.73%
10
1.485
LT debt₹B
1.774
1.695
1.697
1.913
2.124
2.100
2.189
2.086
2.399
2.565
1.784
3.85%
4.83%
56
Revenue
₹1.925B
0.48%
1.00×
Cost of revenue
₹1.333B
0.37%
0.99×
Operating expenses
₹337.4M
0.93%
1.05×
Goodwill & intangibles
16.79%
Spread over hurdle
(8.40%)