131.1
Revenue₹B
91.64
98.27
106.2
113.5
122.1
128.7
138.0
143.5
150.0
156.9
146.6
5.14%
6.33%
55
20.39
Revenue growth%
9.11
11.19
10.77
9.03
8.06
7.44
6.44
7.10
8.10
10.46
25.89
7.44
8.56
33
7.54
Gross margin%
21.09
19.08
21.03
20.34
18.95
19.62
20.64
21.08
18.91
21.84
27.35
20.64
20.49
20
10.25
Operating margin%
16.62
15.49
16.46
15.59
13.43
12.20
11.39
11.35
12.54
15.36
15.67
12.20
14.39
33
19.52
Net margin%
7.32
9.95
9.31
9.88
12.44
12.80
15.69
18.52
17.46
14.70
2.91
15.69
12.62
37
22.64
P/E ratio (avg)x
38.39
37.19
36.71
39.46
42.59
41.34
45.01
46.43
51.14
53.88
20.85
46.43
41.97
33
18.47
EV/EBITx
19.70
19.70
19.72
19.67
19.23
18.85
20.91
21.21
21.23
21.88
12.08
21.21
19.71
34
10.84
FCF yield (avg)%
8.93
8.28
6.53
9.08
11.93
12.73
10.22
8.51
8.62
9.53
9.07
9.53
9.00
60
15.57
FCF margin%
0.50
2.12
3.33
5.53
6.72
9.28
11.42
9.93
8.64
8.99
10.00
9.28
7.68
87
0.967
FCF / Net incomex
3.076
3.370
3.881
3.972
4.530
4.974
5.718
5.419
6.127
6.950
1.163
5.718
4.752
80
12.08
ROIC%
11.40
9.25
8.16
7.15
10.02
12.55
10.50
9.39
10.65
8.46
15.81
10.50
9.70
93
9.09
Return on equity%
1.32
2.61
2.75
1.36
0.73
0.84
0.74
0.90
1.66
1.30
7.43
0.90
1.31
39
13.63
Return on assets%
12.43
11.02
12.23
11.80
10.46
11.21
9.25
9.93
12.49
12.79
21.56
11.21
11.51
42
176.20
EPS₹
133.79
141.04
141.27
141.06
137.77
137.06
138.92
148.75
153.56
167.70
187.31
4.01%
2.09%
—
8.93
EPS growth%
11.70
13.33
12.44
10.87
8.76
7.21
5.59
3.25
1.95
2.42
13.43
3.25
7.99
9
60.05
Bookvalue per sh₹
113.82
129.60
126.22
136.06
153.80
162.21
181.36
184.71
205.57
201.53
191.76
5.55%
6.28%
—
34.38
FCF per share₹
79.39
93.12
98.87
100.20
108.02
112.80
125.16
146.07
170.43
167.50
102.24
9.17%
8.86%
—
50.95
Dividend per sh₹
176.57
163.34
164.64
164.55
149.92
155.98
162.78
149.38
131.91
131.69
47.70
(2.56%)
(2.40%)
—
23.37
Div yield (avg)%
15.77
16.23
14.38
16.49
13.73
16.15
15.96
15.61
14.69
14.96
23.88
15.61
15.69
92
14.58
Payout ratio%
13.25
11.46
13.41
11.06
10.80
9.58
12.18
10.52
10.22
10.40
20.36
10.40
10.93
80
608.3
Shares (diluted)M
738.9
702.3
702.3
676.0
664.9
717.5
779.9
688.8
667.1
679.1
623.1
0.42%
0.05%
75
28.24
Buyback yield%
28.77
30.58
29.44
26.60
27.75
28.12
25.64
25.74
24.51
24.77
29.21
25.64
27.17
95
0.290
D/E ratiox
1.053
1.215
1.310
1.262
1.245
1.230
1.416
1.474
1.653
1.650
0.999
1.474
1.286
54
57.66
Enterprise value₹B
209.3
224.8
267.1
274.7
306.2
355.8
376.4
405.5
460.2
452.8
99.71
8.14%
7.70%
56
137.8
LT debt₹B
154.4
144.6
142.7
134.7
154.4
168.4
176.8
180.0
168.8
194.8
32.77
4.76%
2.47%
14
Revenue
₹156.9B
6.33%
1.00×
Cost of revenue
₹109.8B
6.33%
1.00×
Operating expenses
₹22.82B
7.04%
1.07×
Goodwill & intangibles
17.19%
Spread over hurdle
(5.68%)