1.837
Revenue₹B
12.78
13.73
15.04
16.42
18.17
20.17
21.93
24.05
26.14
28.47
1.923
9.40%
9.44%
80
6.14
Revenue growth%
21.90
23.56
22.28
23.33
20.34
20.06
21.21
23.74
21.22
21.31
12.37
21.22
21.60
58
5.92
Gross margin%
32.04
32.88
31.09
30.74
31.75
31.55
34.01
32.17
34.44
37.10
9.64
34.01
32.11
51
16.65
Operating margin%
6.66
7.18
6.04
3.68
6.49
8.76
9.78
12.48
12.60
11.96
5.55
11.96
7.97
21
14.47
Net margin%
33.56
31.07
29.19
27.27
29.13
29.92
30.49
28.54
27.53
26.98
24.75
28.54
29.16
52
28.92
P/E ratio (avg)x
30.98
35.20
40.75
47.92
47.98
48.59
51.35
59.55
63.83
76.86
35.02
59.55
48.28
54
23.63
EV/EBITx
19.33
21.63
23.23
21.83
20.59
21.21
22.25
24.63
27.60
26.79
19.70
24.63
22.04
16
5.26
FCF yield (avg)%
0.86
1.05
0.40
1.11
1.47
3.95
5.14
4.61
2.48
1.24
3.65
3.95
1.36
12
5.33
FCF margin%
14.46
15.03
15.75
14.51
14.53
16.95
14.47
15.18
12.51
12.09
12.21
14.47
14.52
51
1.330
FCF / Net incomex
0.735
0.865
1.024
1.033
1.229
1.432
1.403
1.654
1.621
1.899
1.549
1.621
1.316
87
4.71
ROIC%
14.00
16.31
16.32
15.91
17.21
18.34
19.31
16.35
18.85
19.38
11.54
18.85
16.78
40
27.56
Return on equity%
10.23
10.04
9.47
8.70
6.90
8.71
11.54
11.60
14.58
12.18
15.25
11.60
10.14
21
16.81
Return on assets%
9.81
11.11
14.07
14.15
14.23
16.64
15.98
13.30
10.40
11.85
13.46
13.30
13.69
71
19.66
EPS₹
23.88
23.24
25.05
25.79
27.69
28.70
28.27
25.67
23.74
24.04
20.44
(2.79%)
0.51%
—
14.33
EPS growth%
13.02
12.38
9.88
7.20
4.64
6.65
3.90
5.80
6.58
8.76
25.01
6.58
6.92
44
30.98
Bookvalue per sh₹
41.04
40.40
44.23
47.94
44.96
42.02
41.47
45.88
43.83
47.74
75.85
1.21%
1.27%
—
57.32
FCF per share₹
47.67
48.66
43.69
39.59
42.27
42.40
44.79
48.03
46.00
39.71
61.06
(1.24%)
(2.05%)
—
19.31
Dividend per sh₹
104.32
96.37
102.32
91.70
91.35
90.17
94.45
91.30
96.85
103.78
86.92
2.58%
(0.52%)
—
18.81
Div yield (avg)%
15.36
15.87
14.37
16.07
18.80
16.31
17.21
14.69
16.82
14.18
12.41
16.31
15.97
9
9.55
Payout ratio%
2.86
1.92
0.40
1.17
1.55
0.40
0.40
0.40
0.40
0.40
9.78
0.40
0.40
20
113.0
Shares (diluted)M
91.69
96.16
90.73
91.76
79.53
78.36
78.57
77.24
67.95
59.20
113.0
(5.73%)
(4.68%)
59
25.02
Buyback yield%
17.76
18.88
16.78
14.64
12.72
11.09
14.05
14.28
11.68
9.03
7.11
11.68
14.17
16
0.273
D/E ratiox
1.381
1.340
1.493
1.426
1.547
1.522
1.623
1.445
1.322
1.183
1.201
1.445
1.436
61
22.15
Enterprise value₹B
3.683
3.629
3.444
3.863
3.570
4.122
4.165
4.636
4.653
4.754
23.76
5.89%
2.87%
5
9.672
LT debt₹B
8.494
9.157
7.853
8.339
7.789
7.850
6.809
6.233
6.255
5.544
10.21
(6.57%)
(4.35%)
51
Revenue
₹28.47B
9.44%
1.00×
Cost of revenue
₹12.65B
9.66%
1.02×
Operating expenses
₹7.040B
9.18%
0.98×
Goodwill & intangibles
19.02%
Spread over hurdle
25.79%