27.63
Revenue₹B
24.74
26.56
28.54
31.08
32.87
34.65
36.37
38.56
40.90
43.66
30.82
5.84%
6.53%
49
11.93
Revenue growth%
13.30
11.68
10.12
11.05
8.18
5.71
4.03
4.95
5.04
6.75
11.07
5.04
7.47
67
17.68
Gross margin%
5.79
6.61
5.89
3.06
4.14
5.55
6.99
7.66
9.12
7.48
2.29
7.48
6.25
50
23.31
Operating margin%
8.79
11.71
8.92
10.49
11.79
12.84
14.83
12.84
12.16
10.22
2.40
12.84
11.75
45
16.63
Net margin%
1.13
0.40
0.40
0.40
0.40
0.40
0.40
2.44
5.06
2.34
3.84
2.34
0.40
28
25.52
P/E ratio (avg)x
35.60
33.89
33.21
37.14
33.43
30.54
31.63
34.10
35.85
39.58
30.75
34.10
34.00
32
6.981
EV/EBITx
16.78
18.26
15.77
13.92
12.22
12.53
11.10
12.01
12.67
12.92
31.62
12.53
12.79
74
3.68
FCF yield (avg)%
2.03
0.40
3.30
3.85
2.59
2.01
0.40
1.00
3.28
3.04
15.49
2.01
2.31
80
11.86
FCF margin%
19.93
20.95
20.45
20.38
19.41
17.62
19.64
20.82
21.37
18.67
2.76
19.64
20.15
84
1.761
FCF / Net incomex
1.388
1.392
1.515
1.367
1.438
1.532
1.652
1.727
1.589
1.711
0.187
1.652
1.523
83
5.60
ROIC%
20.19
23.09
20.51
20.62
21.78
24.42
26.85
26.06
28.05
26.42
29.56
26.42
23.75
20
26.39
Return on equity%
28.22
27.83
30.06
30.92
30.04
31.87
31.04
32.63
30.65
33.12
9.21
31.87
30.78
70
16.31
Return on assets%
14.95
17.26
15.22
15.39
12.47
13.16
12.96
15.78
18.57
20.94
17.38
15.78
15.31
71
35.18
EPS₹
82.73
85.29
82.44
87.40
86.22
96.29
101.35
94.46
97.80
101.73
36.09
3.36%
1.96%
—
25.36
EPS growth%
6.62
5.87
3.76
3.61
3.39
2.75
4.86
6.93
8.44
7.96
4.88
6.93
5.37
70
122.98
Bookvalue per sh₹
103.74
103.60
93.50
105.72
104.32
103.61
100.48
101.27
101.68
99.63
97.89
(0.92%)
0.16%
—
113.59
FCF per share₹
43.01
50.92
51.25
54.31
61.98
62.62
73.09
85.73
94.45
96.80
66.13
9.33%
9.60%
—
49.93
Dividend per sh₹
133.74
138.67
128.83
136.78
144.73
153.30
129.88
133.05
141.74
142.10
37.26
(0.37%)
1.15%
—
28.60
Div yield (avg)%
6.87
7.59
10.20
12.54
13.72
13.38
13.71
15.39
15.53
16.31
18.20
15.39
13.55
31
8.48
Payout ratio%
1.31
0.40
0.40
1.35
1.28
0.40
0.40
0.40
0.40
2.70
25.06
0.40
0.40
91
0.395
Shares (diluted)B
0.519
0.617
0.709
0.789
0.841
0.920
0.935
0.946
0.978
1.066
0.386
4.85%
8.75%
42
3.46
Buyback yield%
3.10
4.48
5.75
7.81
6.68
7.97
6.53
7.47
8.41
7.40
27.08
7.47
7.04
46
1.203
D/E ratiox
0.988
1.088
1.097
0.988
0.923
0.975
0.979
1.069
1.046
1.114
0.212
1.046
1.017
93
22.31
Enterprise value₹B
17.51
18.00
17.97
20.28
21.14
20.64
23.29
27.03
31.34
30.97
40.98
7.93%
6.02%
81
34.88
LT debt₹B
33.25
32.76
30.78
28.56
30.74
27.09
24.60
25.88
26.46
23.34
12.52
(5.36%)
(3.17%)
88
Revenue
₹43.66B
6.53%
1.00×
Cost of revenue
₹24.34B
6.54%
1.00×
Operating expenses
₹8.651B
6.69%
1.01×
Goodwill & intangibles
15.82%
Cash and investments
15.48%
Spread over hurdle
20.48%