2.206
Revenue₹B
0.895
0.953
1.009
1.103
1.196
1.278
1.362
1.484
1.584
1.706
2.383
7.37%
7.34%
55
2.30
Revenue growth%
18.12
18.22
20.96
21.65
19.44
19.73
17.43
18.36
18.73
21.29
29.38
18.73
19.09
55
18.42
Gross margin%
14.96
13.92
16.24
18.98
17.24
18.76
18.34
18.42
17.87
15.70
29.40
18.34
17.55
66
18.77
Operating margin%
16.82
18.62
17.65
16.86
14.58
14.01
15.84
15.16
16.41
17.16
16.62
15.84
16.62
84
20.75
Net margin%
27.53
30.47
29.97
29.41
29.07
28.74
31.73
33.24
32.93
34.95
15.31
32.93
30.22
45
27.99
P/E ratio (avg)x
25.46
27.55
30.01
28.77
27.54
32.46
30.99
35.84
38.57
41.13
31.26
35.84
30.50
57
20.52
EV/EBITx
6.462
5.905
5.365
5.229
5.739
5.598
5.178
5.229
5.641
5.160
17.23
5.229
5.482
52
2.87
FCF yield (avg)%
16.91
14.85
14.98
12.98
14.18
14.68
16.29
15.42
17.54
18.97
17.16
16.29
15.20
12
16.06
FCF margin%
25.13
22.75
21.32
22.27
20.53
22.57
21.64
20.53
19.30
17.52
11.53
20.53
21.48
85
0.127
FCF / Net incomex
1.692
1.636
1.594
1.840
1.802
1.686
1.784
1.859
1.844
1.970
0.616
1.844
1.793
92
27.40
ROIC%
8.90
10.67
9.96
12.94
15.72
17.60
18.76
17.32
14.44
17.02
9.56
17.32
15.08
84
24.14
Return on equity%
9.49
12.10
9.59
9.97
9.23
10.50
10.90
8.32
6.84
7.21
21.23
8.32
9.54
19
21.27
Return on assets%
23.00
24.57
23.02
22.17
25.07
25.81
25.36
22.42
22.32
22.88
16.09
22.88
23.01
31
11.37
EPS₹
8.90
9.69
9.25
8.03
7.19
7.69
7.97
7.82
7.06
6.96
11.84
(0.65%)
(3.85%)
—
4.52
EPS growth%
24.15
25.80
27.48
27.44
26.59
26.87
29.05
30.43
28.65
28.90
19.31
28.90
27.46
69
33.76
Bookvalue per sh₹
36.45
32.52
31.12
28.77
28.38
27.18
25.74
22.83
22.16
21.38
16.15
(5.51%)
(5.22%)
—
27.16
FCF per share₹
26.14
27.29
23.33
20.72
21.54
19.92
19.20
17.90
17.77
17.83
28.63
(3.71%)
(3.68%)
—
21.03
Dividend per sh₹
24.58
23.99
26.42
23.52
20.70
19.37
19.82
17.31
18.98
16.83
26.85
(4.05%)
(3.41%)
—
10.98
Div yield (avg)%
26.02
27.86
26.67
26.67
29.46
29.60
30.97
33.25
34.07
34.71
17.96
33.25
29.53
28
5.28
Payout ratio%
19.59
18.44
16.26
19.16
20.25
17.50
20.25
17.89
18.75
21.39
21.85
18.75
18.96
83
52.31
Shares (diluted)M
52.68
55.60
55.45
55.21
52.08
56.70
53.54
50.99
45.00
48.39
51.61
(1.46%)
(0.35%)
75
11.63
Buyback yield%
19.74
16.90
15.43
13.83
14.95
12.96
14.32
16.61
17.23
15.15
24.15
15.15
15.29
31
1.247
D/E ratiox
1.203
1.097
1.014
1.012
0.958
1.057
1.028
0.904
0.882
0.834
1.675
0.904
1.013
70
0.625
Enterprise value₹B
1.495
1.573
1.828
2.047
2.148
2.133
2.369
2.437
2.719
3.124
2.091
7.78%
8.34%
82
1.428
LT debt₹B
1.439
1.517
1.397
1.304
1.477
1.699
1.705
1.818
1.936
2.115
1.148
7.45%
3.77%
41
Revenue
₹1.706B
7.34%
1.00×
Cost of revenue
₹1.194B
7.34%
1.00×
Operating expenses
₹366.0M
7.26%
0.99×
Goodwill & intangibles
17.44%
Spread over hurdle
(9.47%)