5.826
Revenue₹B
5.090
5.614
5.999
6.383
6.879
7.476
7.915
8.551
9.349
9.981
6.461
7.73%
7.87%
92
13.95
Revenue growth%
1.05
0.62
1.87
0.44
0.52
0.49
3.32
2.70
3.80
5.75
18.89
3.32
1.46
50
13.97
Gross margin%
11.03
9.20
12.11
9.85
9.26
9.48
11.96
14.85
13.26
13.93
7.62
13.26
11.49
47
27.44
Operating margin%
18.86
15.99
16.19
14.20
17.18
18.01
16.11
16.27
15.29
17.66
19.34
16.27
16.23
34
3.71
Net margin%
16.69
16.98
19.07
16.92
15.94
16.03
15.48
17.97
17.26
19.08
28.68
17.26
16.95
77
18.75
P/E ratio (avg)x
13.59
12.62
12.23
13.08
13.20
12.87
11.99
11.15
12.36
14.42
11.57
12.36
12.75
89
8.317
EV/EBITx
9.351
10.20
9.470
9.082
9.517
9.013
9.070
8.702
8.623
8.187
16.56
8.702
9.076
17
6.49
FCF yield (avg)%
5.49
4.13
1.56
4.07
5.10
5.61
4.41
6.62
5.07
7.84
2.35
5.61
5.09
70
9.82
FCF margin%
10.29
7.44
7.79
6.51
9.21
9.32
8.22
5.98
6.98
8.37
10.53
8.22
8.00
36
0.782
FCF / Net incomex
0.534
0.558
0.578
0.576
0.607
0.680
0.710
0.728
0.707
0.694
1.353
0.707
0.643
91
27.79
ROIC%
18.18
16.67
16.31
15.69
16.51
18.13
21.05
23.98
24.57
26.79
14.50
23.98
18.15
66
29.39
Return on equity%
17.44
19.82
18.23
20.15
17.99
15.85
15.82
13.24
13.25
11.47
22.80
13.25
16.64
36
12.78
Return on assets%
14.94
12.98
10.53
9.04
8.32
5.64
8.19
10.86
11.54
9.37
18.39
9.37
9.95
32
5.58
EPS₹
4.48
4.76
4.94
4.64
4.86
4.42
4.65
4.46
4.37
4.55
6.15
(1.33%)
1.11%
—
11.96
EPS growth%
12.31
12.08
11.37
9.45
7.04
4.32
6.53
5.96
3.94
5.29
24.99
5.29
6.78
26
2.87
Bookvalue per sh₹
5.31
5.42
5.78
6.02
5.68
6.10
5.55
5.06
5.13
5.56
12.62
(0.41%)
(0.19%)
—
5.34
FCF per share₹
16.20
17.41
19.00
21.46
21.52
22.21
26.38
31.86
38.51
41.25
2.68
13.90%
9.92%
—
12.70
Dividend per sh₹
15.37
14.76
15.36
17.36
19.16
21.81
25.16
27.27
25.58
26.32
10.50
6.55%
6.42%
—
14.69
Div yield (avg)%
23.20
24.14
22.50
24.63
24.32
24.51
24.86
27.16
24.48
24.17
27.15
24.51
24.40
59
9.12
Payout ratio%
12.01
10.64
10.34
11.22
8.95
10.56
12.00
14.93
15.70
17.67
18.51
14.93
11.61
45
329.9
Shares (diluted)M
345.0
373.7
388.0
376.2
400.3
386.1
404.6
441.3
392.7
337.2
334.7
(3.37%)
(0.33%)
75
5.21
Buyback yield%
3.58
0.65
0.40
2.07
1.11
0.40
0.40
1.49
2.32
0.40
27.45
0.40
0.88
62
1.335
D/E ratiox
1.467
1.342
1.404
1.319
1.420
1.631
1.620
1.726
1.749
1.659
0.566
1.659
1.544
61
0.688
Enterprise value₹B
5.814
6.944
7.981
9.172
10.67
10.58
10.49
11.27
11.23
12.52
2.243
3.26%
7.85%
86
7.717
LT debt₹B
8.843
9.329
10.15
10.92
11.71
11.23
12.49
12.06
12.46
13.15
3.996
2.34%
4.48%
57
Revenue
₹9.981B
7.87%
1.00×
Cost of revenue
₹6.842B
7.87%
1.00×
Operating expenses
₹1.613B
8.17%
1.03×
Goodwill & intangibles
16.69%
Spread over hurdle
(4.80%)