1.599
Revenue₹B
7.548
7.952
8.433
8.952
9.754
10.46
11.41
12.34
13.09
13.98
1.687
7.47%
7.16%
19
20.45
Revenue growth%
6.08
3.11
5.60
4.72
4.54
4.15
3.43
6.26
3.52
3.10
13.77
3.52
4.34
46
23.88
Gross margin%
18.64
20.81
21.29
20.57
18.30
17.79
15.30
15.80
15.55
18.52
13.13
15.80
18.41
63
26.06
Operating margin%
12.52
12.54
15.36
17.68
19.69
21.59
22.64
23.18
22.90
22.55
11.24
22.64
20.64
53
18.09
Net margin%
8.98
10.02
12.04
9.43
9.44
10.60
10.03
11.72
10.17
10.00
29.86
10.17
10.03
25
9.986
P/E ratio (avg)x
49.77
46.36
51.95
53.35
53.12
54.64
62.65
66.05
63.08
66.67
28.71
63.08
54.00
66
22.65
EV/EBITx
43.31
39.63
39.89
44.34
40.91
38.65
36.75
36.02
36.06
36.03
23.43
36.06
39.14
47
18.55
FCF yield (avg)%
9.74
11.51
9.97
11.56
9.82
7.89
9.34
9.69
9.76
12.50
3.13
9.69
9.79
93
2.81
FCF margin%
12.77
14.46
14.39
14.85
15.52
13.84
12.43
10.08
12.70
14.31
9.96
12.70
14.07
18
1.401
FCF / Net incomex
0.791
0.800
0.725
0.758
0.695
0.653
0.592
0.658
0.625
0.625
0.798
0.625
0.677
13
9.62
ROIC%
10.11
9.64
7.42
8.29
7.46
8.55
7.84
10.11
11.67
9.39
29.63
9.39
8.97
92
2.63
Return on equity%
26.47
24.03
24.65
21.82
24.20
24.55
26.35
24.86
25.57
26.58
14.26
25.57
24.75
31
14.71
Return on assets%
24.02
25.04
23.33
23.73
22.97
20.11
18.48
19.55
19.81
18.15
22.25
19.55
21.54
68
89.91
EPS₹
55.59
52.30
50.85
46.36
49.49
53.64
55.72
55.69
57.35
58.03
98.01
3.23%
0.44%
—
26.95
EPS growth%
19.20
17.05
15.37
13.93
15.82
15.59
15.31
17.74
18.31
15.93
24.78
15.93
15.88
50
15.76
Bookvalue per sh₹
61.30
58.11
58.69
54.71
59.47
53.02
50.56
46.29
45.25
48.39
19.49
(4.04%)
(2.66%)
—
85.35
FCF per share₹
92.83
91.46
87.35
81.71
87.07
99.62
97.19
89.29
100.34
101.54
63.97
3.12%
1.65%
—
33.67
Dividend per sh₹
90.25
102.51
117.29
125.07
138.04
136.37
127.26
117.59
117.78
116.82
86.69
(3.28%)
3.26%
—
12.56
Div yield (avg)%
21.70
22.83
20.11
22.73
25.11
25.21
23.51
23.53
21.58
19.73
20.00
23.51
22.78
62
8.71
Payout ratio%
24.06
25.94
27.68
27.30
24.92
24.67
25.04
24.25
23.63
21.01
23.79
24.25
24.79
65
80.04
Shares (diluted)M
110.8
108.2
107.9
108.4
112.5
110.6
119.5
133.5
156.9
177.4
79.76
9.54%
6.26%
5
18.27
Buyback yield%
22.13
22.02
22.36
22.88
25.70
23.19
20.35
20.36
20.96
22.21
25.09
20.96
22.17
75
1.686
D/E ratiox
1.405
1.304
1.298
1.438
1.574
1.759
1.651
1.577
1.473
1.359
0.295
1.577
1.456
78
5.415
Enterprise value₹B
19.10
19.68
21.36
20.97
24.03
24.51
23.61
26.80
31.45
30.16
13.71
4.64%
4.42%
6
16.26
LT debt₹B
1.965
2.357
2.493
2.966
3.166
3.081
3.516
3.473
3.396
3.373
2.609
1.28%
6.10%
93
Revenue
₹13.98B
7.16%
1.00×
Cost of revenue
₹8.142B
7.43%
1.03×
Operating expenses
₹2.441B
6.62%
0.95×
Spread over hurdle
(0.80%)