8.102
Revenue₹B
11.25
12.06
13.17
14.42
15.34
16.80
18.51
20.34
22.40
24.69
8.558
9.98%
8.92%
66
16.56
Revenue growth%
20.42
23.17
25.00
24.73
25.83
28.56
27.90
26.84
28.46
27.39
29.66
27.90
26.34
56
24.26
Gross margin%
0.75
1.01
0.40
0.40
1.23
0.40
1.72
0.40
0.40
0.40
13.24
0.40
0.40
7
15.19
Operating margin%
9.53
10.05
8.70
10.82
10.55
13.05
10.34
8.21
7.39
7.16
10.23
8.21
9.79
42
16.31
Net margin%
5.28
7.65
6.75
5.32
4.61
7.01
4.46
6.79
5.27
3.05
24.23
5.27
5.30
71
7.141
P/E ratio (avg)x
15.77
14.12
12.15
10.66
10.90
10.77
9.205
7.880
7.847
8.165
27.58
8.165
10.72
28
22.43
EV/EBITx
21.98
24.15
25.62
26.94
28.32
31.87
34.56
37.75
38.88
41.58
36.36
37.75
30.09
23
18.03
FCF yield (avg)%
24.87
26.34
26.76
24.44
26.61
26.70
24.10
23.32
24.46
23.06
9.37
24.10
24.66
41
7.74
FCF margin%
24.58
23.81
20.84
22.24
21.40
20.43
19.94
21.91
21.27
19.92
6.04
20.43
21.34
64
0.424
FCF / Net incomex
1.138
1.001
1.019
1.102
1.164
1.099
1.079
1.161
1.093
1.013
0.401
1.093
1.096
34
3.04
ROIC%
24.72
25.69
25.85
27.48
28.80
26.71
24.74
24.96
26.58
28.01
17.98
26.58
26.21
35
13.16
Return on equity%
25.21
24.83
26.80
27.69
26.15
23.55
25.18
26.93
29.51
27.19
4.15
26.93
26.48
44
25.94
Return on assets%
20.09
20.97
22.70
24.59
25.72
26.03
26.55
27.49
27.25
24.96
23.27
26.55
25.34
55
55.12
EPS₹
123.34
117.15
121.60
126.22
120.67
135.72
133.66
135.95
138.69
135.13
61.36
2.29%
1.05%
—
24.94
EPS growth%
9.37
11.17
11.01
8.91
8.39
10.38
9.68
8.15
11.00
12.58
29.00
10.38
10.03
83
87.08
Bookvalue per sh₹
58.71
63.29
69.62
81.97
91.07
109.96
131.24
157.85
170.06
200.85
43.78
17.14%
14.32%
—
49.28
FCF per share₹
96.53
89.79
90.13
94.29
104.91
98.32
104.90
118.50
119.72
133.98
85.83
5.01%
2.64%
—
63.34
Dividend per sh₹
75.87
79.15
85.32
84.27
80.62
83.12
87.62
84.14
87.63
95.93
73.58
3.54%
3.12%
—
19.95
Div yield (avg)%
8.69
7.67
9.10
6.30
4.99
3.02
2.18
2.10
4.37
2.25
28.57
2.25
4.68
36
27.98
Payout ratio%
29.07
30.63
27.64
29.76
28.38
26.53
24.99
26.22
28.81
26.80
9.55
26.53
28.01
56
153.4
Shares (diluted)M
134.8
145.0
138.0
121.2
113.9
96.87
94.37
85.62
78.15
65.86
156.9
(10.38%)
(6.36%)
94
26.58
Buyback yield%
20.39
20.82
18.43
21.22
19.65
22.17
19.30
19.62
19.82
22.11
17.86
19.82
20.11
17
1.734
D/E ratiox
2.087
2.465
2.606
2.980
3.232
3.222
3.726
3.840
4.475
4.906
1.711
3.840
3.227
7
18.19
Enterprise value₹B
28.68
32.35
35.32
36.20
37.93
37.38
39.51
42.13
49.49
49.72
24.70
5.56%
6.53%
37
25.38
LT debt₹B
29.21
29.76
31.55
34.14
33.80
40.07
44.12
43.17
45.38
44.90
14.20
5.84%
4.30%
13
Revenue
₹24.69B
8.92%
1.00×
Cost of revenue
₹17.28B
8.92%
1.00×
Operating expenses
₹5.134B
8.54%
0.97×
Cash and investments
16.84%
Spread over hurdle
(11.04%)