16.19
Revenue₹B
29.41
31.08
32.80
33.17
34.06
35.99
37.01
39.07
39.53
41.82
16.57
4.19%
3.84%
80
3.72
Revenue growth%
2.79
2.27
3.44
3.79
5.12
2.12
2.99
2.09
2.78
2.91
24.10
2.78
2.85
64
4.47
Gross margin%
17.75
16.54
16.82
16.31
16.40
18.70
18.22
16.11
17.98
16.31
20.35
17.98
16.68
90
2.53
Operating margin%
2.25
0.40
0.91
0.44
0.40
2.13
4.13
4.53
5.39
5.79
11.37
4.53
2.19
62
6.02
Net margin%
27.62
27.14
26.94
26.01
28.08
29.18
28.62
29.54
27.00
27.63
17.38
28.62
27.62
35
27.04
P/E ratio (avg)x
42.55
37.79
31.96
33.17
34.45
31.65
31.28
32.34
31.21
29.19
17.46
31.28
32.15
26
18.85
EV/EBITx
44.07
44.33
43.72
52.02
54.68
57.73
57.08
55.86
62.98
68.41
15.62
57.73
55.27
58
8.35
FCF yield (avg)%
7.66
6.52
7.55
4.85
2.37
0.40
1.51
2.16
1.26
1.49
2.57
1.49
2.27
15
27.75
FCF margin%
12.95
10.60
9.33
8.33
11.23
11.78
9.47
8.71
6.96
6.35
17.41
8.71
9.40
32
1.286
FCF / Net incomex
1.472
1.524
1.729
1.719
1.610
1.518
1.407
1.464
1.476
1.377
0.514
1.464
1.497
54
9.58
ROIC%
27.09
29.35
29.86
28.03
25.83
26.90
27.64
25.32
24.29
25.43
23.72
25.43
27.00
15
25.11
Return on equity%
29.41
27.74
28.76
26.96
29.64
29.56
27.01
28.92
29.67
27.09
25.71
28.92
28.84
89
6.13
Return on assets%
6.09
6.92
8.47
7.19
6.18
5.94
6.23
6.88
8.51
5.75
22.52
6.23
6.55
94
127.22
EPS₹
108.89
112.75
124.40
134.94
137.86
150.13
162.01
193.08
196.08
218.97
140.08
9.69%
8.96%
—
18.85
EPS growth%
15.36
15.85
15.54
17.21
14.73
15.84
13.28
13.02
10.25
11.83
2.93
13.02
15.04
7
159.43
Bookvalue per sh₹
209.82
243.59
270.86
316.59
325.20
338.78
381.13
360.23
346.33
334.79
199.19
0.58%
4.91%
—
132.32
FCF per share₹
41.98
43.65
46.65
42.24
40.88
35.46
35.07
29.78
30.89
30.06
134.69
(5.97%)
(4.43%)
—
202.47
Dividend per sh₹
164.41
153.91
170.24
151.58
144.67
157.95
173.39
192.71
194.72
187.28
182.22
5.30%
2.31%
—
8.69
Div yield (avg)%
25.31
23.66
21.64
20.02
21.36
19.52
20.97
20.61
22.24
23.33
22.27
20.97
21.50
11
18.90
Payout ratio%
29.64
26.73
29.29
31.71
30.69
30.79
30.27
28.67
31.31
32.14
21.04
30.79
30.48
9
56.20
Shares (diluted)M
64.97
67.47
67.02
72.08
65.71
69.97
69.26
61.56
59.89
59.47
56.80
(1.98%)
(0.91%)
58
23.51
Buyback yield%
4.97
5.59
7.46
7.98
6.60
6.91
6.91
9.83
12.08
14.50
26.92
9.83
7.18
61
1.222
D/E ratiox
0.348
0.369
0.343
0.327
0.343
0.358
0.347
0.333
0.345
0.330
0.271
0.345
0.344
31
2.561
Enterprise value₹B
1.890
1.890
1.971
2.070
2.349
2.716
2.749
3.231
3.625
4.289
24.48
12.80%
8.42%
78
32.54
LT debt₹B
16.73
16.95
17.50
16.65
17.76
17.24
15.99
17.20
17.76
17.42
19.21
(0.38%)
(0.49%)
62
Revenue
₹41.82B
3.84%
1.00×
Cost of revenue
₹23.65B
3.63%
0.98×
Operating expenses
₹7.495B
4.56%
1.07×
Goodwill & intangibles
16.62%
Cash and investments
16.52%
Spread over hurdle
(0.26%)