1.832
Revenue₹B
9.670
10.36
10.90
11.76
12.81
13.67
14.31
15.34
16.24
17.16
2.043
6.03%
6.68%
28
7.29
Revenue growth%
9.01
11.10
12.83
10.54
10.62
12.73
13.50
13.12
12.28
12.42
28.23
12.73
12.35
37
9.58
Gross margin%
28.33
25.86
28.30
28.60
27.26
29.97
29.25
30.48
30.88
30.67
7.12
30.48
28.92
85
19.32
Operating margin%
5.17
4.80
5.76
7.75
5.56
3.73
1.08
0.40
0.40
0.40
6.59
0.40
4.27
61
23.38
Net margin%
21.98
23.82
21.79
22.58
24.55
27.33
29.74
29.44
28.32
31.17
9.51
29.44
25.94
50
23.72
P/E ratio (avg)x
22.33
23.23
26.71
31.93
37.89
42.42
46.00
49.32
58.96
58.72
26.68
49.32
40.15
72
29.53
EV/EBITx
19.35
21.26
19.56
20.00
18.39
16.40
15.65
17.57
17.64
19.12
28.69
17.57
18.76
45
27.21
FCF yield (avg)%
15.03
16.86
16.55
13.66
15.47
17.35
15.02
12.44
10.34
11.41
29.35
12.44
15.03
40
10.88
FCF margin%
9.09
7.02
6.35
5.60
3.42
4.35
5.30
5.35
2.45
5.11
27.92
5.11
5.32
88
1.651
FCF / Net incomex
1.516
1.547
1.604
1.596
1.670
1.625
1.936
1.854
1.872
2.220
0.109
1.872
1.647
25
6.31
ROIC%
13.63
13.47
10.68
10.77
13.62
15.48
16.02
18.64
17.62
17.22
26.86
17.22
14.55
92
14.66
Return on equity%
11.33
10.56
10.65
8.79
11.58
14.57
16.52
15.29
13.43
13.87
13.15
14.57
12.51
62
4.45
Return on assets%
21.72
24.70
22.77
24.46
25.83
27.07
26.16
26.83
24.58
23.66
16.37
26.16
24.64
39
19.50
EPS₹
32.22
38.33
39.48
42.93
44.33
46.97
50.13
54.12
63.88
66.25
20.16
8.36%
8.88%
—
20.63
EPS growth%
15.06
14.30
13.91
16.29
18.19
19.99
20.76
22.16
24.02
21.07
8.29
21.07
19.09
19
94.20
Bookvalue per sh₹
24.07
26.70
24.54
21.67
23.17
21.24
21.45
23.14
23.32
21.83
72.16
(1.19%)
(0.16%)
—
24.75
FCF per share₹
85.25
85.52
89.24
101.78
102.82
122.45
126.03
140.08
137.19
136.58
66.71
5.84%
5.93%
—
21.38
Dividend per sh₹
62.44
64.07
58.18
54.62
48.95
42.68
36.82
34.51
36.11
32.77
30.09
(7.71%)
(7.33%)
—
27.95
Div yield (avg)%
9.89
7.14
8.72
10.28
7.67
9.96
9.97
12.67
12.56
10.43
6.01
10.43
9.96
95
7.18
Payout ratio%
9.99
8.90
10.79
13.63
15.01
12.46
14.00
15.40
13.70
15.11
10.06
14.00
13.66
80
80.90
Shares (diluted)M
143.4
159.8
172.0
203.6
209.1
246.0
254.0
283.1
326.3
347.7
80.84
10.71%
11.39%
45
3.31
Buyback yield%
27.25
26.74
25.28
28.18
30.73
30.08
30.90
29.23
29.08
31.79
29.61
30.08
29.16
43
0.350
D/E ratiox
1.334
1.564
1.720
1.811
1.913
2.075
2.041
2.353
2.443
2.731
0.488
2.353
1.977
23
13.37
Enterprise value₹B
15.33
14.63
15.67
14.61
13.86
13.91
15.67
15.01
16.72
15.64
11.62
2.45%
(0.19%)
78
7.763
LT debt₹B
1.091
1.005
1.085
1.024
0.973
0.905
1.007
1.021
1.099
1.084
4.469
2.19%
0.33%
86
Revenue
₹17.16B
6.68%
1.00×
Cost of revenue
₹8.498B
6.93%
1.02×
Operating expenses
₹3.270B
6.07%
0.94×
Spread over hurdle
22.05%