77.33
Revenue₹B
48.99
52.28
55.53
58.84
64.22
68.04
73.17
78.39
85.06
90.05
80.55
7.00%
7.25%
77
9.60
Revenue growth%
15.46
17.45
17.12
17.73
19.76
21.72
20.62
20.89
23.56
24.09
12.40
21.72
20.19
83
7.29
Gross margin%
12.16
12.11
14.78
15.46
15.61
13.83
12.22
13.45
11.68
8.81
19.34
12.22
12.83
60
13.20
Operating margin%
5.26
2.86
1.31
0.40
0.40
0.40
0.50
1.69
0.40
0.67
22.12
0.50
0.58
72
14.84
Net margin%
6.07
7.16
7.25
8.54
10.06
9.86
7.66
5.36
7.34
4.39
15.75
7.34
7.29
12
31.15
P/E ratio (avg)x
17.89
19.57
22.06
23.99
24.53
24.90
28.51
31.82
30.95
33.43
7.016
30.95
24.72
44
19.43
EV/EBITx
27.42
32.00
37.62
39.61
42.53
47.86
57.09
62.01
60.37
62.05
22.90
60.37
45.20
52
25.81
FCF yield (avg)%
31.78
31.63
29.09
26.94
29.88
31.96
29.01
31.49
29.10
27.37
10.34
29.10
29.49
27
6.56
FCF margin%
14.11
11.53
9.98
12.71
12.87
13.55
15.33
12.35
11.19
13.43
26.26
13.43
12.79
33
0.978
FCF / Net incomex
1.781
1.828
1.817
1.852
2.003
2.072
2.208
2.399
2.686
2.728
1.750
2.399
2.037
75
10.63
ROIC%
21.41
20.30
17.42
17.87
17.15
17.28
18.39
21.08
21.41
19.04
3.12
19.04
18.71
21
6.75
Return on equity%
17.05
15.47
16.79
16.50
15.76
14.15
16.37
14.09
13.01
10.56
11.56
14.09
15.62
78
29.27
Return on assets%
30.66
28.54
29.72
29.32
29.86
32.37
30.39
30.09
27.37
26.70
26.81
30.09
29.79
35
15.40
EPS₹
19.47
17.84
19.04
16.91
15.51
15.57
15.28
15.30
13.72
13.06
16.37
(3.38%)
(3.15%)
—
28.89
EPS growth%
8.79
7.90
7.43
5.94
4.11
6.06
5.13
3.47
4.37
5.10
3.70
5.10
5.53
87
17.56
Bookvalue per sh₹
12.29
13.90
14.43
15.42
16.70
18.73
22.53
24.46
29.47
30.61
17.70
12.88%
10.20%
—
12.11
FCF per share₹
17.67
17.99
17.75
17.66
19.42
19.32
20.11
19.45
22.96
23.63
8.34
4.00%
4.69%
—
10.86
Dividend per sh₹
27.06
24.23
22.66
24.53
27.39
28.41
31.25
29.27
25.90
25.98
18.20
(1.05%)
0.36%
—
8.81
Div yield (avg)%
17.52
20.10
19.91
17.18
14.66
15.36
14.86
17.85
18.48
15.79
8.05
15.79
17.35
6
28.79
Payout ratio%
23.96
21.15
20.41
22.21
20.81
18.79
18.05
15.18
13.40
12.62
23.15
15.18
19.60
13
2.645
Shares (diluted)B
2.690
2.359
2.420
2.232
2.180
2.266
2.202
2.267
2.283
2.119
2.577
(0.57%)
(2.44%)
35
29.13
Buyback yield%
15.91
16.16
14.48
14.23
15.37
18.20
20.46
21.57
23.95
24.79
25.54
21.57
17.18
93
1.429
D/E ratiox
0.834
0.901
0.849
0.920
0.937
0.990
1.036
1.114
1.133
1.159
1.528
1.114
0.963
83
48.87
Enterprise value₹B
27.25
30.40
33.20
32.87
35.88
38.25
38.37
43.70
46.45
48.96
22.95
6.41%
6.11%
39
30.96
LT debt₹B
22.67
25.70
29.04
28.06
31.86
33.96
36.77
36.69
38.80
37.54
77.05
3.34%
5.96%
17
Revenue
₹90.05B
7.25%
1.00×
Cost of revenue
₹47.65B
7.18%
0.99×
Operating expenses
₹18.22B
7.86%
1.06×
Cash and investments
18.77%
Spread over hurdle
(2.78%)