28.53
Revenue₹B
17.90
18.73
19.94
21.27
22.10
22.94
23.95
25.09
27.00
28.69
30.92
5.36%
5.68%
64
27.20
Revenue growth%
2.55
2.92
3.69
6.20
7.63
6.46
8.63
5.78
8.06
7.09
25.11
7.09
6.33
43
18.90
Gross margin%
2.98
1.24
0.54
0.99
0.41
0.66
0.40
0.40
3.22
1.77
7.16
0.66
0.83
51
28.41
Operating margin%
18.74
16.72
19.62
20.17
21.03
23.68
21.13
23.29
24.47
22.23
18.81
23.29
21.08
52
24.08
Net margin%
13.04
10.30
12.72
14.68
15.31
14.52
13.80
11.60
11.35
13.07
17.33
13.07
13.06
72
11.09
P/E ratio (avg)x
35.75
36.63
42.19
41.64
48.53
55.07
60.83
60.53
63.75
68.40
34.46
60.83
51.80
28
8.109
EV/EBITx
59.56
69.13
75.19
76.43
76.53
86.09
101.5
110.8
126.8
138.5
11.79
110.8
81.31
62
22.87
FCF yield (avg)%
13.19
10.50
10.01
9.81
12.43
14.64
17.44
17.74
19.32
19.18
8.18
17.74
13.91
83
20.87
FCF margin%
11.76
10.10
9.85
12.21
9.29
11.71
11.92
8.96
7.40
7.91
27.41
8.96
9.98
33
0.559
FCF / Net incomex
1.271
1.276
1.359
1.288
1.256
1.218
1.220
1.217
1.079
1.146
0.175
1.217
1.238
93
9.43
ROIC%
9.00
8.59
11.03
13.10
14.87
16.21
13.52
15.96
16.60
13.63
9.96
15.96
13.57
85
9.24
Return on equity%
11.57
13.97
16.60
15.70
16.20
14.92
12.84
12.21
14.66
15.19
24.41
14.66
14.79
53
18.88
Return on assets%
19.13
18.17
20.79
19.23
19.45
21.71
22.95
25.50
23.13
23.99
28.63
23.13
21.25
37
16.42
EPS₹
16.18
15.25
14.40
12.74
13.85
13.86
13.21
12.65
13.06
14.50
17.31
0.92%
(1.54%)
—
17.10
EPS growth%
21.55
20.41
21.85
19.08
21.11
19.94
18.22
19.73
17.82
20.71
27.41
19.73
20.18
89
17.82
Bookvalue per sh₹
25.15
27.98
30.64
29.67
35.52
36.55
41.22
43.09
47.93
51.76
2.45
7.82%
8.67%
—
7.99
FCF per share₹
14.46
12.84
12.96
12.15
11.48
10.54
10.43
10.67
10.58
10.34
3.57
(2.08%)
(3.17%)
—
4.20
Dividend per sh₹
7.13
7.46
7.97
8.33
9.31
9.48
10.05
11.45
11.41
11.45
15.45
4.21%
4.77%
—
21.43
Div yield (avg)%
22.62
25.19
27.36
25.22
24.22
24.69
26.58
23.79
26.51
29.47
24.33
26.51
25.21
21
2.32
Payout ratio%
0.40
0.40
2.59
3.89
2.84
3.46
5.35
5.37
8.21
8.25
8.95
5.37
3.67
74
502.3
Shares (diluted)M
355.7
387.7
374.5
380.9
340.7
366.0
374.3
392.1
377.9
367.9
505.9
1.54%
(0.82%)
9
19.80
Buyback yield%
21.16
20.85
17.90
19.77
19.62
16.64
17.83
19.61
18.96
17.05
27.49
17.83
19.28
52
0.837
D/E ratiox
1.213
1.208
1.238
1.135
1.075
1.094
1.067
1.150
1.071
1.068
0.177
1.071
1.115
63
7.674
Enterprise value₹B
10.17
10.97
10.33
9.971
9.017
8.045
7.311
7.470
8.038
7.445
13.03
(3.76%)
(3.44%)
47
25.84
LT debt₹B
21.06
20.32
22.32
20.12
22.45
20.36
20.12
18.12
18.50
20.37
20.84
(1.93%)
(1.08%)
85
Revenue
₹28.69B
5.68%
1.00×
Cost of revenue
₹18.08B
5.47%
0.98×
Operating expenses
₹3.637B
6.86%
1.12×
Goodwill & intangibles
16.26%
Spread over hurdle
30.83%