3.632
Revenue₹B
31.41
32.13
32.44
32.55
33.68
33.80
33.54
33.71
34.92
35.86
4.009
1.26%
1.72%
48
4.32
Revenue growth%
3.66
6.58
8.48
5.92
7.43
10.11
11.47
12.85
14.63
13.39
19.90
12.85
9.29
58
22.73
Gross margin%
25.36
26.81
28.71
30.61
30.88
33.63
31.09
29.77
30.67
31.20
18.51
31.09
30.64
53
9.49
Operating margin%
8.01
6.15
5.63
3.51
6.00
3.43
3.17
3.85
4.88
3.46
3.40
3.46
4.36
62
29.01
Net margin%
29.18
29.38
28.28
26.40
25.16
28.14
27.00
28.66
30.51
29.66
14.40
28.66
28.47
68
34.25
P/E ratio (avg)x
10.63
9.651
8.859
8.327
8.236
8.266
8.019
8.056
8.558
9.301
36.97
8.266
8.443
63
23.72
EV/EBITx
31.90
30.90
34.84
39.58
44.08
41.76
44.23
51.98
52.40
57.77
18.05
51.98
42.92
91
8.61
FCF yield (avg)%
18.27
17.46
17.54
19.45
19.51
19.84
19.20
17.86
17.03
15.08
19.64
17.86
18.06
56
21.33
FCF margin%
26.55
27.99
26.82
25.93
25.36
23.75
22.91
21.52
18.64
17.65
25.24
21.52
24.55
15
1.356
FCF / Net incomex
0.865
0.783
0.725
0.748
0.759
0.818
0.779
0.699
0.595
0.539
0.544
0.699
0.753
64
6.15
ROIC%
12.12
10.07
7.22
9.39
6.77
6.42
7.59
9.92
11.10
11.52
6.79
9.92
9.65
31
3.38
Return on equity%
22.36
20.45
19.48
21.53
19.02
18.81
16.82
14.18
12.25
12.08
23.74
14.18
18.92
51
16.19
Return on assets%
22.03
20.26
18.57
21.55
19.37
16.41
16.36
15.52
12.67
13.32
16.31
15.52
17.49
16
136.82
EPS₹
123.09
130.64
152.41
168.88
171.63
190.15
189.53
209.49
217.02
202.06
151.41
3.32%
5.61%
—
29.82
EPS growth%
1.77
4.22
1.75
0.51
3.03
3.36
2.26
0.40
0.40
0.84
2.39
0.84
1.76
34
22.79
Bookvalue per sh₹
89.87
94.41
98.23
86.63
75.65
80.69
81.28
85.52
86.53
81.13
134.86
1.41%
(1.43%)
—
43.84
FCF per share₹
161.92
149.48
149.14
154.32
149.87
159.05
156.07
161.46
153.76
171.05
38.36
2.68%
0.40%
—
159.43
Dividend per sh₹
27.18
27.26
23.50
23.16
23.10
20.57
21.43
20.65
19.79
21.29
123.58
(1.62%)
(2.84%)
—
7.33
Div yield (avg)%
15.04
12.79
14.30
16.84
14.62
14.79
17.01
14.38
15.95
18.61
24.64
15.95
14.92
8
29.47
Payout ratio%
18.66
18.55
20.32
17.95
16.96
17.65
17.32
14.76
13.50
16.14
15.67
16.14
17.49
91
109.5
Shares (diluted)M
83.82
89.01
91.73
81.48
74.75
77.94
73.45
80.10
84.65
88.46
104.1
3.42%
(0.15%)
12
29.34
Buyback yield%
28.56
29.47
27.09
25.49
28.35
29.33
30.05
28.09
26.93
28.52
7.08
28.52
28.44
75
0.584
D/E ratiox
1.814
1.931
1.830
1.846
2.173
2.050
2.239
2.345
2.444
2.708
0.565
2.345
2.112
64
21.11
Enterprise value₹B
3.911
3.749
3.296
3.316
3.421
2.940
2.877
2.514
2.546
2.327
13.16
(7.42%)
(4.38%)
85
27.90
LT debt₹B
4.111
4.734
5.080
5.560
5.556
6.498
7.079
7.120
6.691
6.684
27.07
3.76%
4.41%
12
Revenue
₹35.86B
1.72%
1.00×
Cost of revenue
₹21.21B
1.70%
1.00×
Operating expenses
₹5.559B
1.69%
1.00×
Goodwill & intangibles
16.72%
Return on capital
112.84%
Spread over hurdle
99.23%