14.29
Revenue₹B
15.12
16.01
17.29
18.33
19.42
21.29
23.32
24.74
26.38
27.66
15.21
7.32%
6.95%
10
10.77
Revenue growth%
12.01
14.78
16.39
13.75
16.50
14.42
13.25
11.89
10.63
8.55
26.80
11.89
13.50
16
28.80
Gross margin%
1.64
0.40
0.40
0.40
0.75
2.71
5.58
3.18
3.26
5.93
13.47
3.26
2.18
56
29.49
Operating margin%
12.21
12.45
15.23
17.23
14.67
17.45
14.83
17.57
16.25
13.61
26.42
16.25
15.03
12
26.17
Net margin%
16.31
17.73
16.64
14.00
16.28
17.35
16.33
19.31
17.40
19.32
14.58
17.40
16.99
84
8.343
P/E ratio (avg)x
13.42
14.25
12.75
13.57
13.38
13.06
13.72
12.48
12.48
12.84
29.75
12.84
13.22
77
9.298
EV/EBITx
17.21
18.83
17.66
16.26
15.23
16.11
17.36
17.38
17.00
16.26
13.27
17.00
17.11
74
11.80
FCF yield (avg)%
24.72
22.84
24.74
21.75
21.25
21.02
23.03
23.22
21.25
22.01
6.15
22.01
22.42
84
28.17
FCF margin%
23.91
22.34
24.11
26.46
27.96
26.25
23.40
22.45
21.36
22.31
4.49
22.45
23.66
44
1.517
FCF / Net incomex
2.414
2.397
2.717
2.871
3.222
3.081
2.862
3.140
3.417
3.760
0.202
3.140
2.976
84
16.70
ROIC%
8.94
7.60
6.17
7.61
8.80
7.93
5.09
5.32
4.69
2.48
19.62
5.09
6.88
52
17.99
Return on equity%
19.76
16.77
14.73
14.25
11.50
14.21
16.42
18.46
21.40
22.14
17.15
18.46
16.59
77
14.06
Return on assets%
15.24
14.41
16.04
18.24
20.26
21.88
20.46
17.57
19.22
18.32
21.90
19.22
18.28
34
99.13
EPS₹
234.77
223.01
213.86
243.48
231.55
260.70
242.06
224.05
216.49
241.30
106.01
0.83%
0.20%
—
11.29
EPS growth%
6.36
3.71
2.23
0.40
1.80
4.04
2.66
2.65
5.37
6.57
8.89
4.04
3.19
26
137.55
Bookvalue per sh₹
98.34
95.17
100.93
97.99
101.78
116.03
111.86
118.83
135.94
157.25
196.11
9.09%
4.68%
—
126.58
FCF per share₹
71.28
63.50
58.73
63.42
64.47
61.04
68.52
68.45
67.59
74.48
169.33
2.93%
(0.34%)
—
63.36
Dividend per sh₹
162.22
179.39
187.34
177.16
167.80
160.40
144.81
134.44
141.60
130.91
220.88
(4.84%)
(3.15%)
—
5.22
Div yield (avg)%
17.42
14.88
15.35
15.36
17.03
15.49
13.69
14.91
15.45
14.76
25.74
14.91
15.35
8
7.02
Payout ratio%
4.49
6.31
4.05
4.88
2.82
2.62
4.58
7.43
6.14
5.33
29.32
5.33
4.73
9
50.51
Shares (diluted)M
82.53
81.00
81.54
94.82
93.90
105.7
107.8
112.6
121.0
120.3
48.61
5.08%
3.60%
39
12.35
Buyback yield%
10.67
11.84
11.34
9.42
11.61
11.19
11.33
12.57
11.40
12.55
17.99
11.40
11.37
28
1.164
D/E ratiox
1.536
1.597
1.495
1.416
1.270
1.246
1.316
1.187
1.266
1.368
0.598
1.266
1.342
52
3.299
Enterprise value₹B
19.13
19.21
21.01
21.68
21.64
24.92
27.99
29.49
35.24
36.73
30.33
11.16%
6.51%
49
4.009
LT debt₹B
7.305
7.415
7.393
8.090
8.573
8.489
7.871
8.999
8.619
8.230
28.50
(0.81%)
1.94%
7
Revenue
₹27.66B
6.95%
1.00×
Cost of revenue
₹17.23B
6.87%
0.99×
Operating expenses
₹3.337B
6.45%
0.95×
Spread over hurdle
17.58%