26.77
Revenue₹B
19.36
19.51
20.37
21.32
21.50
21.82
22.21
22.79
23.38
24.37
27.93
2.54%
2.50%
70
13.16
Revenue growth%
17.33
19.36
16.69
13.92
14.52
15.27
17.49
16.99
19.48
19.97
19.61
17.49
17.16
21
16.90
Gross margin%
6.07
3.32
3.52
1.69
2.27
2.41
4.45
5.65
8.22
6.78
24.92
5.65
3.98
20
17.40
Operating margin%
8.63
7.19
5.82
4.62
6.51
8.86
7.96
5.97
7.47
7.39
3.14
7.47
7.29
28
5.68
Net margin%
14.40
13.58
11.42
11.71
14.52
13.40
14.49
16.69
13.97
12.24
22.74
13.97
13.77
85
34.73
P/E ratio (avg)x
12.58
13.88
16.36
18.74
18.71
21.70
21.85
22.25
26.06
29.82
7.916
22.25
20.22
42
18.08
EV/EBITx
25.02
26.49
24.61
27.03
26.91
25.63
24.73
22.92
24.83
27.62
24.77
24.83
25.32
62
2.14
FCF yield (avg)%
24.87
26.29
25.83
24.98
24.35
24.40
22.63
24.54
24.52
25.71
17.74
24.52
24.71
81
29.57
FCF margin%
18.02
20.38
20.05
17.32
16.48
13.69
15.38
16.79
18.98
19.96
19.15
16.79
17.67
73
1.344
FCF / Net incomex
1.095
1.039
1.001
1.003
1.005
1.095
1.164
1.134
1.219
1.314
1.338
1.164
1.095
26
12.82
ROIC%
16.40
13.74
11.71
10.49
9.11
9.17
7.45
7.43
9.12
7.87
7.02
7.87
9.15
39
6.39
Return on equity%
26.82
28.97
30.79
33.58
36.24
34.75
37.15
36.65
36.26
33.76
24.63
36.26
34.25
70
5.44
Return on assets%
16.89
18.57
18.18
20.06
22.80
25.58
25.12
25.96
27.11
24.56
29.14
25.58
23.68
26
36.26
EPS₹
72.99
79.20
85.72
85.93
91.82
92.85
88.66
96.39
92.31
98.37
40.07
1.39%
3.68%
—
29.80
EPS growth%
9.44
10.13
10.92
8.31
8.31
5.69
4.36
3.91
1.38
3.17
15.78
3.91
7.00
31
50.45
Bookvalue per sh₹
124.11
143.83
136.31
128.05
148.95
142.52
151.19
172.29
180.15
188.88
43.03
4.86%
5.85%
—
39.30
FCF per share₹
105.61
109.64
132.01
135.73
145.84
144.72
151.95
165.90
200.17
199.47
24.93
6.46%
6.38%
—
63.32
Dividend per sh₹
40.95
40.86
41.28
37.90
38.78
36.06
32.08
29.89
27.07
26.05
17.68
(7.64%)
(4.55%)
—
4.38
Div yield (avg)%
0.96
0.47
0.40
2.43
0.40
3.09
5.63
7.65
4.80
6.77
18.19
5.63
2.76
46
16.50
Payout ratio%
24.04
25.77
26.23
24.95
23.88
23.83
21.06
23.69
24.58
25.06
19.13
23.83
24.31
55
136.0
Shares (diluted)M
106.2
114.3
121.0
123.5
129.8
117.6
115.9
113.2
117.2
124.1
133.8
(0.90%)
0.66%
19
15.65
Buyback yield%
13.43
12.59
11.33
13.30
14.25
12.50
15.30
16.31
19.07
19.43
26.84
16.31
13.84
48
1.406
D/E ratiox
0.660
0.736
0.739
0.735
0.726
0.667
0.608
0.548
0.509
0.531
1.059
0.548
0.663
37
27.70
Enterprise value₹B
23.31
25.89
29.26
29.46
29.11
32.24
32.22
30.18
30.02
33.99
1.710
3.15%
5.15%
62
2.828
LT debt₹B
30.75
31.81
34.40
35.46
36.22
40.11
43.29
46.32
44.48
50.38
15.03
6.82%
6.16%
34
Revenue
₹24.37B
2.50%
1.00×
Cost of revenue
₹15.47B
2.52%
1.00×
Operating expenses
₹5.816B
2.52%
1.00×
Goodwill & intangibles
15.61%
Spread over hurdle
65.96%