0.163
Revenue₹B
0.904
0.920
0.956
0.983
1.037
1.075
1.118
1.166
1.223
1.247
0.174
3.76%
3.69%
84
8.43
Revenue growth%
13.89
11.05
8.52
11.25
10.73
11.46
13.65
16.62
19.18
20.52
7.00
16.62
12.55
10
4.26
Gross margin%
29.76
31.75
34.52
36.29
39.08
38.30
37.63
40.59
43.29
42.91
24.76
40.59
37.97
43
2.76
Operating margin%
30.39
28.49
26.65
27.56
26.67
29.66
29.04
29.52
28.26
27.58
13.30
29.04
28.38
28
18.69
Net margin%
17.64
20.16
18.74
21.08
21.43
23.35
20.38
21.69
20.92
18.28
29.66
20.92
20.65
72
23.41
P/E ratio (avg)x
35.25
36.02
31.93
32.77
33.26
31.14
28.79
26.68
23.69
25.70
29.36
26.68
31.54
74
32.13
EV/EBITx
5.947
6.008
6.065
5.698
6.438
6.798
7.455
7.652
6.997
7.884
32.92
7.455
6.618
31
16.19
FCF yield (avg)%
17.22
19.03
22.03
19.43
20.55
19.15
16.72
16.84
14.81
15.91
10.11
16.72
18.13
68
4.52
FCF margin%
16.99
15.45
14.26
14.69
16.99
16.75
14.57
12.28
13.99
12.08
21.29
13.99
14.63
68
1.755
FCF / Net incomex
1.018
0.890
0.967
0.961
0.890
0.802
0.829
0.852
0.844
0.871
0.997
0.844
0.881
18
12.03
ROIC%
28.77
30.39
29.26
31.89
29.67
31.65
29.43
26.79
28.61
29.96
20.93
29.43
29.55
93
8.94
Return on equity%
26.64
26.01
26.22
24.70
27.60
28.78
29.76
28.07
26.57
27.44
15.49
28.07
27.04
85
29.81
Return on assets%
22.37
21.94
21.90
19.91
22.86
21.18
22.74
21.62
22.85
22.75
16.91
22.74
22.16
66
3.71
EPS₹
3.07
3.08
3.39
3.61
3.30
3.45
3.26
3.62
3.55
3.24
4.15
(0.35%)
0.55%
—
29.15
EPS growth%
11.69
8.79
7.87
6.94
7.61
7.87
6.11
4.92
5.67
7.20
18.19
6.11
7.40
92
2.43
Bookvalue per sh₹
1.98
2.01
2.15
2.41
2.41
2.36
2.11
2.03
2.24
2.43
5.02
0.19%
1.24%
—
2.64
FCF per share₹
1.01
0.97
0.94
0.93
0.87
0.92
0.96
0.92
0.89
0.83
4.89
(0.91%)
(0.78%)
—
3.24
Dividend per sh₹
5.49
6.31
6.91
7.02
7.20
7.94
9.22
9.97
10.14
11.61
3.73
10.02%
7.42%
—
4.80
Div yield (avg)%
24.59
24.95
24.20
23.63
26.08
26.25
25.83
23.02
22.30
21.41
24.50
23.02
24.40
44
20.52
Payout ratio%
22.58
24.62
25.67
22.85
23.56
21.93
23.20
25.78
27.32
27.69
24.04
25.78
24.09
36
104.6
Shares (diluted)M
82.97
88.43
85.58
84.43
75.54
79.21
82.04
72.24
72.23
64.47
105.5
(3.12%)
(3.74%)
33
9.94
Buyback yield%
27.32
26.31
24.12
25.43
23.13
24.51
26.11
25.38
24.21
22.98
3.77
24.51
24.94
72
0.667
D/E ratiox
1.426
1.411
1.443
1.496
1.355
1.201
1.174
1.102
1.164
1.158
1.343
1.164
1.278
45
1.176
Enterprise value₹B
1.200
1.183
1.064
1.026
0.865
0.894
0.779
0.771
0.672
0.632
0.507
(6.10%)
(6.05%)
89
1.103
LT debt₹B
0.710
0.714
0.717
0.779
0.868
1.003
1.021
1.171
1.383
1.370
0.549
9.55%
8.80%
62
Revenue
₹1.247B
3.69%
1.00×
Cost of revenue
₹608.2M
3.76%
1.01×
Operating expenses
₹235.9M
3.70%
1.00×
Spread over hurdle
10.23%