7.534
Revenue₹B
8.090
8.334
8.518
8.687
8.778
8.937
9.441
9.913
10.27
10.81
8.038
4.26%
3.47%
20
15.89
Revenue growth%
17.56
16.49
14.86
13.81
13.40
11.42
10.27
10.11
13.10
13.46
22.83
11.42
13.43
84
29.72
Gross margin%
23.67
24.42
23.73
22.24
20.00
18.51
19.84
20.43
22.13
22.56
3.09
20.43
22.19
94
26.72
Operating margin%
9.36
10.96
10.83
11.10
11.10
12.35
9.85
10.16
10.22
12.01
5.07
10.22
10.90
74
20.35
Net margin%
5.68
6.52
9.03
11.77
14.01
12.27
13.56
13.37
11.98
10.03
3.37
12.27
11.87
76
36.91
P/E ratio (avg)x
17.56
20.30
21.01
21.83
22.90
27.09
30.97
30.97
35.71
37.76
22.67
30.97
24.99
10
13.61
EV/EBITx
41.23
48.09
50.50
54.61
62.61
71.81
73.02
69.60
69.88
81.86
23.46
71.81
66.11
81
23.91
FCF yield (avg)%
3.83
4.05
3.25
1.05
0.83
0.40
0.40
0.40
0.40
0.66
24.81
0.40
0.75
91
21.83
FCF margin%
7.88
10.34
9.07
8.29
7.50
10.43
10.31
11.96
11.56
12.44
14.26
11.56
10.33
19
0.879
FCF / Net incomex
2.355
2.474
2.511
2.676
2.844
3.396
4.029
4.056
4.630
5.283
1.712
4.056
3.120
30
28.39
ROIC%
30.01
31.86
29.73
27.26
29.05
30.20
30.26
32.90
35.59
35.15
7.67
32.90
30.23
70
20.53
Return on equity%
19.20
17.57
14.76
11.97
12.76
14.99
12.46
10.95
10.59
11.26
9.69
11.26
12.61
82
27.64
Return on assets%
6.12
5.48
5.94
8.31
5.45
5.26
7.38
7.67
8.74
6.40
26.15
7.38
6.26
14
10.28
EPS₹
10.30
9.79
9.43
9.75
11.49
13.18
12.62
12.97
12.67
12.77
10.93
2.14%
3.22%
—
10.38
EPS growth%
2.49
0.45
0.40
0.40
0.40
0.40
0.40
0.40
3.14
2.31
18.01
0.40
0.40
38
11.94
Bookvalue per sh₹
3.47
3.23
3.28
2.92
3.15
3.18
2.79
2.57
2.75
2.97
19.79
(1.18%)
(1.53%)
—
4.50
FCF per share₹
4.95
5.35
5.29
5.62
5.33
4.81
4.86
5.03
5.31
5.65
11.19
1.17%
1.80%
—
4.67
Dividend per sh₹
9.88
10.25
10.80
10.68
10.56
11.21
11.43
11.27
12.11
11.78
5.35
2.22%
2.02%
—
16.49
Div yield (avg)%
18.66
18.21
16.45
18.25
17.62
18.28
18.99
21.29
19.35
18.97
27.49
18.99
18.47
76
15.05
Payout ratio%
2.66
1.79
3.67
2.07
4.25
3.29
1.91
1.34
3.65
1.21
29.10
1.91
2.36
85
213.9
Shares (diluted)M
201.2
191.7
182.0
173.7
174.2
158.9
159.6
151.5
137.5
140.9
221.7
(4.16%)
(3.64%)
74
15.39
Buyback yield%
11.51
11.64
12.93
10.28
8.38
10.49
13.17
10.35
9.37
12.35
7.32
10.49
11.00
52
0.368
D/E ratiox
1.538
1.816
1.831
2.099
2.209
2.392
2.657
2.831
3.135
3.082
1.287
2.831
2.301
9
4.490
Enterprise value₹B
2.099
2.176
2.214
1.951
2.111
1.881
1.682
1.729
1.902
1.834
8.463
(2.78%)
(0.82%)
19
4.236
LT debt₹B
17.61
18.82
21.93
22.21
25.53
28.01
32.15
34.54
39.86
42.98
7.893
10.98%
10.94%
84
Revenue
₹10.81B
3.47%
1.00×
Cost of revenue
₹7.569B
3.49%
1.00×
Operating expenses
₹1.154B
3.90%
1.04×
Goodwill & intangibles
17.36%
Spread over hurdle
(7.01%)