24.81
Revenue₹B
15.94
16.82
17.75
18.66
20.25
21.38
22.64
24.76
27.06
29.61
25.66
7.90%
7.13%
29
25.68
Revenue growth%
14.26
13.74
13.44
15.98
15.74
14.62
14.72
12.05
13.10
11.47
24.19
13.10
14.00
12
28.36
Gross margin%
26.90
23.98
21.40
22.68
21.68
21.75
20.23
17.65
18.07
16.64
12.18
18.07
21.54
94
3.19
Operating margin%
8.10
5.22
7.14
8.87
6.50
8.64
7.45
7.40
9.71
7.49
5.77
7.49
7.47
63
2.27
Net margin%
8.05
7.86
7.24
7.19
7.67
6.17
8.67
6.53
5.28
7.03
10.13
6.53
7.22
41
27.11
P/E ratio (avg)x
49.54
48.13
54.19
61.52
65.56
78.29
86.52
91.34
90.70
94.91
30.16
90.70
71.93
54
37.54
EV/EBITx
13.63
13.79
15.75
16.78
16.40
17.02
17.53
18.91
18.25
19.16
6.691
18.25
16.90
65
9.71
FCF yield (avg)%
12.49
10.77
7.83
7.11
6.28
8.17
7.28
6.76
8.75
8.83
27.83
8.17
8.00
90
13.72
FCF margin%
28.47
28.93
27.80
27.69
28.32
26.98
25.80
26.95
28.31
26.88
19.20
26.95
27.74
50
1.314
FCF / Net incomex
0.932
0.987
1.012
1.020
1.136
1.276
1.346
1.347
1.292
1.455
1.353
1.346
1.206
23
15.91
ROIC%
6.95
5.44
5.54
7.79
9.67
11.37
13.22
13.23
14.50
15.78
3.99
13.23
10.52
20
14.05
Return on equity%
3.47
4.90
6.25
8.50
7.05
7.81
10.19
8.06
8.31
8.56
5.16
8.31
7.93
36
2.14
Return on assets%
16.97
18.92
20.12
22.24
21.52
18.58
15.60
13.03
12.40
10.25
4.49
13.03
17.78
73
7.44
EPS₹
28.97
27.86
30.14
27.67
29.04
27.05
28.87
27.66
25.62
28.35
7.88
(0.48%)
0.69%
—
12.10
EPS growth%
11.40
9.48
7.86
8.04
7.27
6.07
5.82
8.27
11.04
12.16
19.51
8.27
8.15
55
41.15
Bookvalue per sh₹
24.27
24.48
22.27
24.06
26.17
25.47
27.72
27.11
23.49
24.90
13.43
(0.99%)
(1.10%)
—
12.23
FCF per share₹
17.41
15.36
14.72
15.29
16.50
16.76
16.76
15.97
16.40
14.39
31.13
(2.70%)
(3.31%)
—
11.64
Dividend per sh₹
36.42
35.56
36.59
37.25
34.32
29.80
28.02
27.07
24.27
22.53
47.33
(8.07%)
(5.79%)
—
19.95
Div yield (avg)%
16.37
17.81
17.18
17.71
20.42
20.07
20.60
21.94
20.09
18.98
14.61
20.09
19.53
34
3.92
Payout ratio%
20.94
17.99
19.33
19.26
17.94
16.55
15.00
16.65
19.45
18.40
24.48
16.65
18.19
28
0.407
Shares (diluted)B
0.619
0.692
0.777
0.844
0.858
0.829
0.874
0.987
1.042
1.027
0.406
3.66%
6.60%
67
18.42
Buyback yield%
1.34
0.40
1.13
0.40
3.31
2.25
0.85
0.40
0.42
1.79
13.18
0.85
0.99
28
0.707
D/E ratiox
0.497
0.516
0.492
0.434
0.424
0.379
0.403
0.400
0.428
0.378
0.714
0.400
0.426
53
19.20
Enterprise value₹B
2.450
2.489
2.579
2.370
2.426
2.343
2.322
2.061
2.013
1.822
35.60
(5.56%)
(3.79%)
58
31.96
LT debt₹B
29.79
33.29
39.84
45.20
43.86
45.60
49.39
56.54
67.33
70.77
15.53
10.04%
9.06%
21
Revenue
₹29.61B
7.13%
1.00×
Cost of revenue
₹14.00B
7.13%
1.00×
Operating expenses
₹5.507B
6.62%
0.95×
Cash and investments
16.34%
Goodwill & intangibles
15.95%
Spread over hurdle
24.24%