33.01
Revenue₹B
42.26
43.48
43.19
42.56
42.22
42.84
43.77
44.40
44.15
44.56
36.33
1.08%
0.84%
16
21.54
Revenue growth%
14.93
14.65
15.35
17.51
17.44
17.95
17.97
20.54
22.07
20.06
25.92
20.06
17.73
69
10.83
Gross margin%
20.44
19.17
18.82
17.19
14.79
16.95
14.34
16.02
16.87
13.90
6.07
16.02
16.91
39
11.87
Operating margin%
14.22
13.48
15.18
18.08
17.64
18.01
18.11
20.14
19.08
16.51
17.26
18.11
17.83
58
25.53
Net margin%
21.71
22.03
20.41
17.60
17.96
20.08
18.83
20.50
20.35
19.41
12.13
20.08
20.21
63
21.42
P/E ratio (avg)x
12.70
14.57
14.55
15.13
16.01
17.74
18.22
18.62
18.55
19.70
6.305
18.55
16.88
16
17.17
EV/EBITx
53.65
62.32
74.54
78.38
77.69
81.80
82.92
84.82
89.63
86.12
31.07
84.82
80.09
58
4.64
FCF yield (avg)%
4.84
6.80
4.54
2.00
0.40
0.40
0.74
0.40
0.40
0.40
26.41
0.40
0.57
68
26.10
FCF margin%
17.92
16.03
13.65
11.28
11.85
11.76
12.35
14.94
14.30
16.74
25.00
14.30
13.97
45
0.674
FCF / Net incomex
1.018
1.167
1.246
1.171
1.324
1.398
1.368
1.398
1.352
1.486
0.823
1.398
1.338
35
7.13
ROIC%
23.47
23.59
26.02
26.47
26.31
25.91
26.70
28.03
30.38
30.65
28.88
28.03
26.39
18
24.75
Return on equity%
8.25
9.35
9.60
6.96
8.99
9.97
7.90
9.50
11.06
8.26
21.82
9.50
9.17
30
10.86
Return on assets%
24.74
22.51
19.65
19.39
21.09
19.48
21.42
18.68
15.73
17.80
10.29
18.68
19.56
73
65.80
EPS₹
66.81
73.64
80.94
85.17
103.32
105.37
122.46
125.66
148.59
154.17
71.01
8.33%
10.14%
—
14.45
EPS growth%
11.76
11.55
13.00
14.05
16.83
14.52
13.26
10.85
13.39
11.28
26.03
13.26
13.13
70
41.78
Bookvalue per sh₹
183.69
207.38
216.11
219.99
244.78
247.70
260.44
255.27
305.18
323.18
43.96
5.71%
7.88%
—
52.21
FCF per share₹
82.28
92.79
104.45
101.86
115.31
115.00
105.85
120.39
120.35
125.56
112.47
1.72%
4.04%
—
64.47
Dividend per sh₹
45.42
39.41
37.60
36.39
31.36
29.35
31.94
29.88
30.66
26.35
94.27
(3.42%)
(6.28%)
—
7.04
Div yield (avg)%
6.81
4.64
5.16
3.07
5.12
6.46
7.96
5.71
6.66
8.63
17.05
6.66
6.09
47
18.56
Payout ratio%
24.03
22.62
23.18
23.16
25.59
24.41
25.40
24.72
27.03
25.98
3.52
25.40
24.57
22
132.7
Shares (diluted)M
113.2
121.1
133.7
139.0
144.4
134.7
128.2
121.1
108.9
107.0
127.8
(5.83%)
(0.25%)
81
12.53
Buyback yield%
18.36
17.11
16.58
17.26
15.46
14.38
16.23
17.79
16.19
13.98
23.43
16.19
16.40
9
0.584
D/E ratiox
0.653
0.679
0.686
0.762
0.711
0.764
0.822
0.823
0.746
0.730
1.027
0.764
0.738
17
13.35
Enterprise value₹B
44.68
43.60
50.89
54.41
61.08
62.81
62.26
66.87
73.94
82.54
9.374
6.21%
6.22%
74
21.26
LT debt₹B
37.53
37.31
37.43
41.16
49.19
54.94
53.72
63.65
61.58
67.39
17.75
6.50%
5.96%
49
Revenue
₹44.56B
0.84%
1.00×
Cost of revenue
₹29.06B
0.85%
1.00×
Operating expenses
₹4.675B
0.70%
0.99×
Goodwill & intangibles
19.15%